{ "ticker": { "uuid": "216e0d72-4df4-4d75-9fd2-e96d75aa4a90", "symbol": "CWD", "name": "CaliberCos Inc. Class A Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Asset Management", "page_url": "https://sharemaestro.com/factors/ticker/216e0d72-4df4-4d75-9fd2-e96d75aa4a90/", "api_url": "https://sharemaestro.com/factors/api/tickers/216e0d72-4df4-4d75-9fd2-e96d75aa4a90/" }, "ticker_metadata": { "id": 5608, "uuid": "216e0d72-4df4-4d75-9fd2-e96d75aa4a90", "symbol": "CWD", "name": "CaliberCos Inc. Class A Common Stock", "asset_type": "equity", "market_cap": 8840200, "stock_exchange_id": 2, "industry": "Asset Management", "sector": "Financial Services", "description": "CaliberCos Inc. (CWD) is a prominent diversified real estate investment firm focused on the development, management, and investment in both commercial and residential properties across the United States. Leveraging a strong network of subsidiaries and extensive industry expertise, the company aims to deliver superior returns to investors through innovative, sustainable strategies that emphasize community engagement. CaliberCos utilizes strategic partnerships and exemplary asset management practices to achieve sustainable long-term growth, effectively positioning itself to navigate market fluctuations and evolving consumer demands in the real estate sector.", "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": "216e0d72-4df4-4d75-9fd2-e96d75aa4a90", "symbol": "CWD", "name": "CaliberCos Inc. Class A Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Asset Management", "page_url": "https://sharemaestro.com/factors/ticker/216e0d72-4df4-4d75-9fd2-e96d75aa4a90/", "api_url": "https://sharemaestro.com/factors/api/tickers/216e0d72-4df4-4d75-9fd2-e96d75aa4a90/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.64, "value": 0.56, "quality": 0.55, "momentum": 0.56, "coverage": 0.818, "confidence": 0.818, "delta": null }, "headline_factors": { "price": 0.84, "market_cap": 2381445, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -16.743, "piotroski_f_score": 4, "momentum_12_1": -0.7217, "volatility_252d": 3.0764 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:42.337086+00:00", "batch_id": "" }, "size": { "price_close": 0.8415, "market_cap": 2381445, "market_cap_usd": 2381445, "enterprise_value": 139728445, "shares_outstanding": 2830000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.9006, "ptbv_ratio": null, "ps_ratio": 0.1795, "pcf_ratio": null, "pfcf_ratio": -0.1837, "ev_ebitda": null, "ev_ebit": -8.8537, "ev_sales": 10.5304, "ev_fcf": -10.7799, "earnings_yield": null, "fcf_yield": -0.0928, "price_to_sales": 0.1795, "price_to_book": 1.9006, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.095 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.0849, "operating_margin": -1.1894, "net_margin": -1.5811, "ebitda_margin": -1.0915, "fcf_margin": -0.9769, "roe": -16.743, "roa": -0.1168, "roic": -0.0854, "roc_greenblatt": null, "asset_turnover": 0.0739, "cash_conversion": 0.6179, "accruals_ratio": -0.0446, "sbc_to_revenue": 0.2002, "piotroski_f_score": 4, "altman_z_score": -1.1121, "earnings_stability_5y": 0.6426, "revenue_stability_5y": 0.4351, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0063, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 112.4334, "net_debt_to_ebitda": -9.4833, "debt_to_assets": 0.7678, "interest_coverage": -2.6475, "current_ratio": 0.0135, "quick_ratio": 0.0005, "net_debt": 137347000, "local_beta": -0.0031, "volatility_252d": 3.0764, "volatility_60d": 1.6143, "max_drawdown_12m": -0.8903, "risk_adjusted_momentum": -0.2346 }, "growth": { "revenue_growth_1y": -0.6255, "revenue_growth_3y_cagr": -0.3791, "revenue_growth_5y_cagr": -0.1191, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -38.6802, "book_value_growth_1y": null, "revenue_growth": -0.6255, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1578, "price_return_3m": -0.3673, "price_return_6m": -0.5376, "price_return_9m": -0.5954, "price_return_12m": -0.7656, "price_return_12m_ex1m": -0.7217, "momentum_6m": -0.5376, "momentum_12m": -0.7656, "momentum_12_1": -0.7217, "distance_from_52w_high": -0.8903, "distance_from_52w_low": 0, "relative_strength": -0.9235 }, "raw_ttm": { "revenue_ttm": 13269000, "gross_profit_ttm": 1127000, "ebit_ttm": -15782000, "ebitda_ttm": -14483000, "net_income_ttm": -20979000, "eps_diluted_ttm": -7.4131, "operating_cash_flow_ttm": -12962000, "capital_expenditure_ttm": 0, "fcf_ttm": -12962000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 5961000, "cash_and_equivalents": 543000, "total_current_assets": 543000, "total_current_liabilities": 40145000, "net_ppe": null, "total_assets": 179594000, "total_debt": 137890000, "total_equity": 1253000, "net_working_capital": 0, "book_value_per_share": 0.4428, "retained_earnings": -82302000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -44895000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 44, "quality_composite": 45, "momentum_composite": 44, "growth_composite": 44, "yield_composite": 44, "svqf_composite": 44, "vc1_composite": 44, "vc2_composite": 45, "vc3_composite": 45, "trending_value_composite": null, "overall_composite": 36, "quality_value_composite": 0.555, "os_score": 0.64, "value_percentile": 0.56, "quality_percentile": 0.55, "momentum_percentile": 0.56, "factor_coverage": 0.818, "signal_confidence": 0.818, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 52, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 587, "ticker_id": 5608, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:42.337086+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.8415, "market_cap": 2381445, "market_cap_usd": 2381445, "enterprise_value": 139728445, "shares_outstanding": 2830000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.90059457, "ptbv_ratio": null, "ps_ratio": 0.17947434, "pcf_ratio": null, "pfcf_ratio": -0.18372512, "ev_ebitda": null, "ev_ebit": -8.85365892, "ev_sales": 10.53044276, "ev_fcf": -10.77985226, "earnings_yield": null, "fcf_yield": -0.09276565, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.08493481, "operating_margin": -1.1893888, "net_margin": -1.58105358, "ebitda_margin": -1.09149145, "fcf_margin": -0.97686337, "roe": -16.74301676, "roa": -0.11681348, "roic": -0.08540043, "roc_greenblatt": null, "asset_turnover": 0.07388331, "cash_conversion": 0.61785595, "accruals_ratio": -0.04463958, "sbc_to_revenue": 0.20024116, "debt_to_equity": 112.43335994, "net_debt_to_ebitda": -9.48332528, "debt_to_assets": 0.76778734, "interest_coverage": -2.64754236, "current_ratio": 0.01352597, "quick_ratio": 0.00047328, "net_debt": 137347000, "revenue_growth_1y": -0.6254763, "revenue_growth_3y_cagr": -0.37909308, "revenue_growth_5y_cagr": -0.11905026, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -38.68023256, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": -1.11214888, "earnings_stability_5y": 0.642628, "revenue_stability_5y": 0.435056, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.15782626, "price_return_3m": -0.36729323, "price_return_6m": -0.53763736, "price_return_9m": -0.59543269, "price_return_12m": -0.76559889, "price_return_12m_ex1m": -0.72167131, "distance_from_52w_high": -0.89028683, "distance_from_52w_low": 0, "relative_strength": -0.92353994, "local_beta": -0.0031, "volatility_252d": 3.076381, "volatility_60d": 1.614281, "max_drawdown_12m": -0.89028683, "revenue_ttm": 13269000, "gross_profit_ttm": 1127000, "ebit_ttm": -15782000, "ebitda_ttm": -14483000, "net_income_ttm": -20979000, "eps_diluted_ttm": -7.4130742, "operating_cash_flow_ttm": -12962000, "capital_expenditure_ttm": 0, "fcf_ttm": -12962000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 5961000, "cash_and_equivalents": 543000, "total_current_assets": 543000, "total_current_liabilities": 40145000, "net_ppe": null, "total_assets": 179594000, "total_debt": 137890000, "total_equity": 1253000, "net_working_capital": 0, "book_value_per_share": 0.44275618, "retained_earnings": -82302000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -44895000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Financial Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 44, "quality_composite": 45, "momentum_composite": 44, "growth_composite": 44, "yield_composite": 44, "svqf_composite": 44, "vc1_composite": 44, "vc2_composite": 45, "vc3_composite": 45, "trending_value_composite": null, "overall_composite": 36, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 52, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 0.84, "os": 0.64, "value": 0.56, "quality": 0.55, "momentum": 0.56, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -16.743, "momentum_12_1": -0.7217, "complete_fields": { "id": 587, "ticker_id": 5608, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:42.337086+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.8415, "market_cap": 2381445, "market_cap_usd": 2381445, "enterprise_value": 139728445, "shares_outstanding": 2830000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.90059457, "ptbv_ratio": null, "ps_ratio": 0.17947434, "pcf_ratio": null, "pfcf_ratio": -0.18372512, "ev_ebitda": null, "ev_ebit": -8.85365892, "ev_sales": 10.53044276, "ev_fcf": -10.77985226, "earnings_yield": null, "fcf_yield": -0.09276565, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.08493481, "operating_margin": -1.1893888, "net_margin": -1.58105358, "ebitda_margin": -1.09149145, "fcf_margin": -0.97686337, "roe": -16.74301676, "roa": -0.11681348, "roic": -0.08540043, "roc_greenblatt": null, "asset_turnover": 0.07388331, "cash_conversion": 0.61785595, "accruals_ratio": -0.04463958, "sbc_to_revenue": 0.20024116, "debt_to_equity": 112.43335994, "net_debt_to_ebitda": -9.48332528, "debt_to_assets": 0.76778734, "interest_coverage": -2.64754236, "current_ratio": 0.01352597, "quick_ratio": 0.00047328, "net_debt": 137347000, "revenue_growth_1y": -0.6254763, "revenue_growth_3y_cagr": -0.37909308, "revenue_growth_5y_cagr": -0.11905026, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -38.68023256, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": -1.11214888, "earnings_stability_5y": 0.642628, "revenue_stability_5y": 0.435056, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.15782626, "price_return_3m": -0.36729323, "price_return_6m": -0.53763736, "price_return_9m": -0.59543269, "price_return_12m": -0.76559889, "price_return_12m_ex1m": -0.72167131, "distance_from_52w_high": -0.89028683, "distance_from_52w_low": 0, "relative_strength": -0.92353994, "local_beta": -0.0031, "volatility_252d": 3.076381, "volatility_60d": 1.614281, "max_drawdown_12m": -0.89028683, "revenue_ttm": 13269000, "gross_profit_ttm": 1127000, "ebit_ttm": -15782000, "ebitda_ttm": -14483000, "net_income_ttm": -20979000, "eps_diluted_ttm": -7.4130742, "operating_cash_flow_ttm": -12962000, "capital_expenditure_ttm": 0, "fcf_ttm": -12962000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 5961000, "cash_and_equivalents": 543000, "total_current_assets": 543000, "total_current_liabilities": 40145000, "net_ppe": null, "total_assets": 179594000, "total_debt": 137890000, "total_equity": 1253000, "net_working_capital": 0, "book_value_per_share": 0.44275618, "retained_earnings": -82302000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -44895000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Financial Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 44, "quality_composite": 45, "momentum_composite": 44, "growth_composite": 44, "yield_composite": 44, "svqf_composite": 44, "vc1_composite": 44, "vc2_composite": 45, "vc3_composite": 45, "trending_value_composite": null, "overall_composite": 36, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 52, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:07.507757+00:00", "is_restated": false, "income_statement": { "revenue": 20097000, "cost_of_revenue": 23425000, "gross_profit": -3328000, "ebit": -16315000, "ebitda": -14010000, "pretax_income": -23027000, "tax_provision": -1229000, "net_income": -21798000, "net_income_to_common": -21798000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2538000, "total_current_assets": 2538000, "total_assets": 135396000, "short_term_debt": 45062000, "long_term_debt": 82282000, "total_debt": 127344000, "total_liabilities": 109165000, "total_equity": 1333000, "shares_outstanding": 2830000, "goodwill_and_intangibles": 46330000 }, "cash_flow": { "operating_cash_flow": -12065000, "capital_expenditure": 0, "free_cash_flow": -12065000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54105, "ticker_id": 5608, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:07.507757+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16315000", "ebitda": "-14010000", "netIncome": "-21798000", "grossProfit": "-3328000", "depreciation": "None", "totalRevenue": "20097000", "costOfRevenue": "23425000", "interestIncome": "356000", "incomeBeforeTax": "-23027000", "interestExpense": "6712000", "operatingIncome": "-13367000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1229000", "reportedCurrency": "USD", "netInterestIncome": "-6356000", "nonInterestIncome": "None", "operatingExpenses": "10039000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23425000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2305000", "sellingGeneralAndAdministrative": "5755000", "netIncomeFromContinuingOperations": "-23027000" }, "balance": { "goodwill": "None", "inventory": "524000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "135396000", "longTermDebt": "82282000", "shortTermDebt": "45062000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "46330000", "reportedCurrency": "USD", "retainedEarnings": "-78405000", "totalLiabilities": "109165000", "otherCurrentAssets": "-18708000", "totalCurrentAssets": "2538000", "currentLongTermDebt": "None", "longTermInvestments": "11624000", "shortTermInvestments": "None", "currentNetReceivables": "18708000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "57185000", "currentAccountsPayable": "9044000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "98233000", "totalShareholderEquity": "1333000", "capitalLeaseObligations": "10850000", "otherCurrentLiabilities": "-9044000", "totalCurrentLiabilities": "45062000", "otherNonCurrentLiabilities": "490000", "totalNonCurrentLiabilities": "64103000", "cashAndShortTermInvestments": "2538000", "commonStockSharesOutstanding": "2830000", "intangibleAssetsExcludingGoodwill": "46330000", "cashAndCashEquivalentsAtCarryingValue": "2538000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21798000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-12065000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "36694000", "cashflowFromInvestment": "-23510000", "stockBasedCompensation": "1944000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2305000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 20097000, "cost_of_revenue": 23425000, "gross_profit": -3328000, "research_and_development": null, "selling_general_admin": 5755000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16315000, "depreciation_amortisation": 2305000, "ebitda": -14010000, "interest_expense": 6712000, "interest_income": null, "other_non_operating": null, "pretax_income": -23027000, "tax_provision": -1229000, "effective_tax_rate": null, "net_income": -21798000, "net_income_continuing_ops": -23027000, "net_income_to_common": -21798000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2538000, "short_term_investments": null, "net_receivables": 18708000, "inventory": 524000, "other_current_assets": null, "total_current_assets": 2538000, "net_ppe": null, "goodwill": null, "intangible_assets": 46330000, "goodwill_and_intangibles": 46330000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 57185000, "total_assets": 135396000, "short_term_debt": 45062000, "accounts_payable": 9044000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 45062000, "long_term_debt": 82282000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 64103000, "total_liabilities": 109165000, "total_debt": 127344000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -78405000, "total_equity": 1333000, "shares_outstanding": 2830000, "operating_cash_flow": -12065000, "stock_based_compensation": 1944000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23510000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 36694000, "free_cash_flow": -12065000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16315000", "ebitda": "-14010000", "netIncome": "-21798000", "grossProfit": "-3328000", "depreciation": "None", "totalRevenue": "20097000", "costOfRevenue": "23425000", "interestIncome": "356000", "incomeBeforeTax": "-23027000", "interestExpense": "6712000", "operatingIncome": "-13367000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1229000", "reportedCurrency": "USD", "netInterestIncome": "-6356000", "nonInterestIncome": "None", "operatingExpenses": "10039000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23425000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2305000", "sellingGeneralAndAdministrative": "5755000", "netIncomeFromContinuingOperations": "-23027000" }, "balance": { "goodwill": "None", "inventory": "524000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "135396000", "longTermDebt": "82282000", "shortTermDebt": "45062000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "46330000", "reportedCurrency": "USD", "retainedEarnings": "-78405000", "totalLiabilities": "109165000", "otherCurrentAssets": "-18708000", "totalCurrentAssets": "2538000", "currentLongTermDebt": "None", "longTermInvestments": "11624000", "shortTermInvestments": "None", "currentNetReceivables": "18708000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "57185000", "currentAccountsPayable": "9044000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "98233000", "totalShareholderEquity": "1333000", "capitalLeaseObligations": "10850000", "otherCurrentLiabilities": "-9044000", "totalCurrentLiabilities": "45062000", "otherNonCurrentLiabilities": "490000", "totalNonCurrentLiabilities": "64103000", "cashAndShortTermInvestments": "2538000", "commonStockSharesOutstanding": "2830000", "intangibleAssetsExcludingGoodwill": "46330000", "cashAndCashEquivalentsAtCarryingValue": "2538000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21798000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-12065000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "36694000", "cashflowFromInvestment": "-23510000", "stockBasedCompensation": "1944000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2305000", "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": "2026-06-06T20:24:07.507757+00:00", "is_restated": false, "income_statement": { "revenue": 51119000, "cost_of_revenue": 26503000, "gross_profit": 24616000, "ebit": -13313000, "ebitda": -7140000, "pretax_income": -21470000, "tax_provision": -1693000, "net_income": -19777000, "net_income_to_common": -19777000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2315000, "total_current_assets": 20796000, "total_assets": 105535000, "short_term_debt": 42272000, "long_term_debt": 81669000, "total_debt": 123941000, "total_liabilities": 94282000, "total_equity": -12589000, "shares_outstanding": 21986000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 555000, "capital_expenditure": 0, "free_cash_flow": 555000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54110, "ticker_id": 5608, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:07.507757+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13313000", "ebitda": "-7140000", "netIncome": "-19777000", "grossProfit": "24616000", "depreciation": "None", "totalRevenue": "51119000", "costOfRevenue": "26503000", "interestIncome": "360000", "incomeBeforeTax": "-21470000", "interestExpense": "5424000", "operatingIncome": "-13313000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1693000", "reportedCurrency": "USD", "netInterestIncome": "-5064000", "nonInterestIncome": "None", "operatingExpenses": "37929000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26503000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6173000", "sellingGeneralAndAdministrative": "6776000", "netIncomeFromContinuingOperations": "-21470000" }, "balance": { "goodwill": "None", "inventory": "51000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "105535000", "longTermDebt": "81669000", "shortTermDebt": "42272000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-56607000", "totalLiabilities": "94282000", "otherCurrentAssets": "3616000", "totalCurrentAssets": "20796000", "currentLongTermDebt": "None", "longTermInvestments": "15643000", "shortTermInvestments": "549000", "currentNetReceivables": "14814000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "84739000", "currentAccountsPayable": "10739000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "81762000", "totalShareholderEquity": "-12589000", "capitalLeaseObligations": "93000", "otherCurrentLiabilities": "669000", "totalCurrentLiabilities": "11505000", "otherNonCurrentLiabilities": "1015000", "totalNonCurrentLiabilities": "82777000", "cashAndShortTermInvestments": "2315000", "commonStockSharesOutstanding": "21986000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2315000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21470000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "555000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6331000", "cashflowFromInvestment": "-19629000", "stockBasedCompensation": "2378000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6173000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 51119000, "cost_of_revenue": 26503000, "gross_profit": 24616000, "research_and_development": null, "selling_general_admin": 6776000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13313000, "depreciation_amortisation": 6173000, "ebitda": -7140000, "interest_expense": 5424000, "interest_income": null, "other_non_operating": null, "pretax_income": -21470000, "tax_provision": -1693000, "effective_tax_rate": null, "net_income": -19777000, "net_income_continuing_ops": -21470000, "net_income_to_common": -19777000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2315000, "short_term_investments": 549000, "net_receivables": 14814000, "inventory": 51000, "other_current_assets": null, "total_current_assets": 20796000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 84739000, "total_assets": 105535000, "short_term_debt": 42272000, "accounts_payable": 10739000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11505000, "long_term_debt": 81669000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 82777000, "total_liabilities": 94282000, "total_debt": 123941000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -56607000, "total_equity": -12589000, "shares_outstanding": 21986000, "operating_cash_flow": 555000, "stock_based_compensation": 2378000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19629000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6331000, "free_cash_flow": 555000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13313000", "ebitda": "-7140000", "netIncome": "-19777000", "grossProfit": "24616000", "depreciation": "None", "totalRevenue": "51119000", "costOfRevenue": "26503000", "interestIncome": "360000", "incomeBeforeTax": "-21470000", "interestExpense": "5424000", "operatingIncome": "-13313000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1693000", "reportedCurrency": "USD", "netInterestIncome": "-5064000", "nonInterestIncome": "None", "operatingExpenses": "37929000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26503000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6173000", "sellingGeneralAndAdministrative": "6776000", "netIncomeFromContinuingOperations": "-21470000" }, "balance": { "goodwill": "None", "inventory": "51000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "105535000", "longTermDebt": "81669000", "shortTermDebt": "42272000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-56607000", "totalLiabilities": "94282000", "otherCurrentAssets": "3616000", "totalCurrentAssets": "20796000", "currentLongTermDebt": "None", "longTermInvestments": "15643000", "shortTermInvestments": "549000", "currentNetReceivables": "14814000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "84739000", "currentAccountsPayable": "10739000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "81762000", "totalShareholderEquity": "-12589000", "capitalLeaseObligations": "93000", "otherCurrentLiabilities": "669000", "totalCurrentLiabilities": "11505000", "otherNonCurrentLiabilities": "1015000", "totalNonCurrentLiabilities": "82777000", "cashAndShortTermInvestments": "2315000", "commonStockSharesOutstanding": "21986000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2315000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21470000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "555000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6331000", "cashflowFromInvestment": "-19629000", "stockBasedCompensation": "2378000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6173000", "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": "2026-06-06T20:24:07.507757+00:00", "is_restated": false, "income_statement": { "revenue": 90937000, "cost_of_revenue": 80669000, "gross_profit": 10268000, "ebit": -22877000, "ebitda": -11992000, "pretax_income": -27594000, "tax_provision": -14891000, "net_income": -12703000, "net_income_to_common": -12703000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3805000, "total_current_assets": 67792000, "total_assets": 299432000, "short_term_debt": 73096000, "long_term_debt": 195538000, "total_debt": 268634000, "total_liabilities": 233414000, "total_equity": 2623000, "shares_outstanding": 20087000, "goodwill_and_intangibles": 184000 }, "cash_flow": { "operating_cash_flow": -18720000, "capital_expenditure": 207000, "free_cash_flow": -18513000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54115, "ticker_id": 5608, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:07.507757+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-22877000", "ebitda": "-11992000", "netIncome": "-12703000", "grossProfit": "10268000", "depreciation": "None", "totalRevenue": "90937000", "costOfRevenue": "80669000", "interestIncome": "345000", "incomeBeforeTax": "-27594000", "interestExpense": "4717000", "operatingIncome": "-28577000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-14891000", "reportedCurrency": "USD", "netInterestIncome": "-3433000", "nonInterestIncome": "None", "operatingExpenses": "38845000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.31", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80669000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10885000", "sellingGeneralAndAdministrative": "6770000", "netIncomeFromContinuingOperations": "-28606000" }, "balance": { "goodwill": "None", "inventory": "142000", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "299432000", "longTermDebt": "195538000", "shortTermDebt": "73096000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "184000", "reportedCurrency": "USD", "retainedEarnings": "-36830000", "totalLiabilities": "233414000", "otherCurrentAssets": "17283000", "totalCurrentAssets": "67792000", "currentLongTermDebt": "None", "longTermInvestments": "3338000", "shortTermInvestments": "2865000", "currentNetReceivables": "46562000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "231640000", "currentAccountsPayable": "20622000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "209614000", "totalShareholderEquity": "2623000", "capitalLeaseObligations": "14076000", "otherCurrentLiabilities": "240000", "totalCurrentLiabilities": "22568000", "otherNonCurrentLiabilities": "1232000", "totalNonCurrentLiabilities": "210846000", "cashAndShortTermInvestments": "3805000", "commonStockSharesOutstanding": "20087000", "intangibleAssetsExcludingGoodwill": "184000", "cashAndCashEquivalentsAtCarryingValue": "3805000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27594000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-18720000", "capitalExpenditures": "207000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9739000", "cashflowFromInvestment": "10687000", "stockBasedCompensation": "3726000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-183000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10885000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 90937000, "cost_of_revenue": 80669000, "gross_profit": 10268000, "research_and_development": 0.31, "selling_general_admin": 6770000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -22877000, "depreciation_amortisation": 10885000, "ebitda": -11992000, "interest_expense": 4717000, "interest_income": null, "other_non_operating": null, "pretax_income": -27594000, "tax_provision": -14891000, "effective_tax_rate": null, "net_income": -12703000, "net_income_continuing_ops": -28606000, "net_income_to_common": -12703000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3805000, "short_term_investments": 2865000, "net_receivables": 46562000, "inventory": 142000, "other_current_assets": null, "total_current_assets": 67792000, "net_ppe": null, "goodwill": null, "intangible_assets": 184000, "goodwill_and_intangibles": 184000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 231640000, "total_assets": 299432000, "short_term_debt": 73096000, "accounts_payable": 20622000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22568000, "long_term_debt": 195538000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 210846000, "total_liabilities": 233414000, "total_debt": 268634000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -36830000, "total_equity": 2623000, "shares_outstanding": 20087000, "operating_cash_flow": -18720000, "stock_based_compensation": 3726000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 207000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 10687000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9739000, "free_cash_flow": -18513000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-22877000", "ebitda": "-11992000", "netIncome": "-12703000", "grossProfit": "10268000", "depreciation": "None", "totalRevenue": "90937000", "costOfRevenue": "80669000", "interestIncome": "345000", "incomeBeforeTax": "-27594000", "interestExpense": "4717000", "operatingIncome": "-28577000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-14891000", "reportedCurrency": "USD", "netInterestIncome": "-3433000", "nonInterestIncome": "None", "operatingExpenses": "38845000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.31", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80669000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10885000", "sellingGeneralAndAdministrative": "6770000", "netIncomeFromContinuingOperations": "-28606000" }, "balance": { "goodwill": "None", "inventory": "142000", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "299432000", "longTermDebt": "195538000", "shortTermDebt": "73096000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "184000", "reportedCurrency": "USD", "retainedEarnings": "-36830000", "totalLiabilities": "233414000", "otherCurrentAssets": "17283000", "totalCurrentAssets": "67792000", "currentLongTermDebt": "None", "longTermInvestments": "3338000", "shortTermInvestments": "2865000", "currentNetReceivables": "46562000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "231640000", "currentAccountsPayable": "20622000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "209614000", "totalShareholderEquity": "2623000", "capitalLeaseObligations": "14076000", "otherCurrentLiabilities": "240000", "totalCurrentLiabilities": "22568000", "otherNonCurrentLiabilities": "1232000", "totalNonCurrentLiabilities": "210846000", "cashAndShortTermInvestments": "3805000", "commonStockSharesOutstanding": "20087000", "intangibleAssetsExcludingGoodwill": "184000", "cashAndCashEquivalentsAtCarryingValue": "3805000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27594000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-18720000", "capitalExpenditures": "207000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9739000", "cashflowFromInvestment": "10687000", "stockBasedCompensation": "3726000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-183000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10885000", "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": "2026-06-06T20:24:07.507757+00:00", "is_restated": false, "income_statement": { "revenue": 83956000, "cost_of_revenue": 60667000, "gross_profit": 23289000, "ebit": 15006000, "ebitda": 24343000, "pretax_income": 13951000, "tax_provision": 13312000, "net_income": 2020000, "net_income_to_common": 2020000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7657000, "total_current_assets": 59240000, "total_assets": 278834000, "short_term_debt": 7338000, "long_term_debt": 148909000, "total_debt": 156247000, "total_liabilities": 201645000, "total_equity": -3209000, "shares_outstanding": 21016889, "goodwill_and_intangibles": 361000 }, "cash_flow": { "operating_cash_flow": -7429000, "capital_expenditure": 679000, "free_cash_flow": -6750000, "dividends_paid": 61854000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54120, "ticker_id": 5608, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:07.507757+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15006000", "ebitda": "24343000", "netIncome": "2020000", "grossProfit": "23289000", "depreciation": "None", "totalRevenue": "83956000", "costOfRevenue": "60667000", "interestIncome": "178000", "incomeBeforeTax": "13951000", "interestExpense": "1055000", "operatingIncome": "-8449000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "13312000", "reportedCurrency": "USD", "netInterestIncome": "-877000", "nonInterestIncome": "None", "operatingExpenses": "31738000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.17", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60667000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9337000", "sellingGeneralAndAdministrative": "6679000", "netIncomeFromContinuingOperations": "13951000" }, "balance": { "goodwill": "None", "inventory": "138000", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "278834000", "longTermDebt": "148909000", "shortTermDebt": "7338000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "361000", "reportedCurrency": "USD", "retainedEarnings": "-22709000", "totalLiabilities": "201645000", "otherCurrentAssets": "11280000", "totalCurrentAssets": "59240000", "currentLongTermDebt": "7338000", "longTermInvestments": "3156000", "shortTermInvestments": "None", "currentNetReceivables": "40165000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "219594000", "currentAccountsPayable": "15626000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "208454000", "shortLongTermDebtTotal": "177633000", "totalShareholderEquity": "-3209000", "capitalLeaseObligations": "14081000", "otherCurrentLiabilities": "-7076000", "totalCurrentLiabilities": "16454000", "otherNonCurrentLiabilities": "14153000", "totalNonCurrentLiabilities": "185191000", "cashAndShortTermInvestments": "7657000", "commonStockSharesOutstanding": "21016889", "intangibleAssetsExcludingGoodwill": "361000", "cashAndCashEquivalentsAtCarryingValue": "7657000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13951000", "profitLoss": "None", "dividendPayout": "61854000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-7429000", "capitalExpenditures": "679000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "38583000", "cashflowFromInvestment": "-31752000", "stockBasedCompensation": "547000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61854000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-313000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9337000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 83956000, "cost_of_revenue": 60667000, "gross_profit": 23289000, "research_and_development": 0.17, "selling_general_admin": 6679000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15006000, "depreciation_amortisation": 9337000, "ebitda": 24343000, "interest_expense": 1055000, "interest_income": null, "other_non_operating": null, "pretax_income": 13951000, "tax_provision": 13312000, "effective_tax_rate": null, "net_income": 2020000, "net_income_continuing_ops": 13951000, "net_income_to_common": 2020000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7657000, "short_term_investments": null, "net_receivables": 40165000, "inventory": 138000, "other_current_assets": null, "total_current_assets": 59240000, "net_ppe": null, "goodwill": null, "intangible_assets": 361000, "goodwill_and_intangibles": 361000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 219594000, "total_assets": 278834000, "short_term_debt": 7338000, "accounts_payable": 15626000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16454000, "long_term_debt": 148909000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 185191000, "total_liabilities": 201645000, "total_debt": 156247000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -22709000, "total_equity": -3209000, "shares_outstanding": 21016889, "operating_cash_flow": -7429000, "stock_based_compensation": 547000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 679000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31752000, "dividends_paid": 61854000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 38583000, "free_cash_flow": -6750000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15006000", "ebitda": "24343000", "netIncome": "2020000", "grossProfit": "23289000", "depreciation": "None", "totalRevenue": "83956000", "costOfRevenue": "60667000", "interestIncome": "178000", "incomeBeforeTax": "13951000", "interestExpense": "1055000", "operatingIncome": "-8449000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "13312000", "reportedCurrency": "USD", "netInterestIncome": "-877000", "nonInterestIncome": "None", "operatingExpenses": "31738000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.17", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60667000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9337000", "sellingGeneralAndAdministrative": "6679000", "netIncomeFromContinuingOperations": "13951000" }, "balance": { "goodwill": "None", "inventory": "138000", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "278834000", "longTermDebt": "148909000", "shortTermDebt": "7338000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "361000", "reportedCurrency": "USD", "retainedEarnings": "-22709000", "totalLiabilities": "201645000", "otherCurrentAssets": "11280000", "totalCurrentAssets": "59240000", "currentLongTermDebt": "7338000", "longTermInvestments": "3156000", "shortTermInvestments": "None", "currentNetReceivables": "40165000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "219594000", "currentAccountsPayable": "15626000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "208454000", "shortLongTermDebtTotal": "177633000", "totalShareholderEquity": "-3209000", "capitalLeaseObligations": "14081000", "otherCurrentLiabilities": "-7076000", "totalCurrentLiabilities": "16454000", "otherNonCurrentLiabilities": "14153000", "totalNonCurrentLiabilities": "185191000", "cashAndShortTermInvestments": "7657000", "commonStockSharesOutstanding": "21016889", "intangibleAssetsExcludingGoodwill": "361000", "cashAndCashEquivalentsAtCarryingValue": "7657000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13951000", "profitLoss": "None", "dividendPayout": "61854000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-7429000", "capitalExpenditures": "679000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "38583000", "cashflowFromInvestment": "-31752000", "stockBasedCompensation": "547000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61854000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-313000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9337000", "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": "2026-06-06T20:24:07.507757+00:00", "is_restated": false, "income_statement": { "revenue": 56033000, "cost_of_revenue": 55999000, "gross_profit": 34000, "ebit": -20455000, "ebitda": -9970000, "pretax_income": -21167000, "tax_provision": -18104000, "net_income": -698000, "net_income_to_common": -698000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8378000, "total_current_assets": 57128000, "total_assets": 245648000, "short_term_debt": 6020000, "long_term_debt": 154199000, "total_debt": 160219000, "total_liabilities": 195955000, "total_equity": -9089000, "shares_outstanding": 21016889, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -15015000, "capital_expenditure": 5007000, "free_cash_flow": -10008000, "dividends_paid": 7174000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54125, "ticker_id": 5608, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:07.507757+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-20455000", "ebitda": "-9970000", "netIncome": "-698000", "grossProfit": "34000", "depreciation": "None", "totalRevenue": "56033000", "costOfRevenue": "55999000", "interestIncome": "1000", "incomeBeforeTax": "-21167000", "interestExpense": "712000", "operatingIncome": "-22109000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-18104000", "reportedCurrency": "USD", "netInterestIncome": "-711000", "nonInterestIncome": "None", "operatingExpenses": "22143000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.38", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55999000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10485000", "sellingGeneralAndAdministrative": "5307000", "netIncomeFromContinuingOperations": "-21167000" }, "balance": { "goodwill": "None", "inventory": "11087000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "245648000", "longTermDebt": "154199000", "shortTermDebt": "6020000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-24729000", "totalLiabilities": "195955000", "otherCurrentAssets": "10258000", "totalCurrentAssets": "57128000", "currentLongTermDebt": "6020000", "longTermInvestments": "2382000", "shortTermInvestments": "None", "currentNetReceivables": "27405000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "188520000", "currentAccountsPayable": "15085000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "184598000", "shortLongTermDebtTotal": "166310000", "totalShareholderEquity": "-9089000", "capitalLeaseObligations": "71000", "otherCurrentLiabilities": "-4903000", "totalCurrentLiabilities": "17038000", "otherNonCurrentLiabilities": "13513000", "totalNonCurrentLiabilities": "178917000", "cashAndShortTermInvestments": "8378000", "commonStockSharesOutstanding": "21016889", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8378000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21167000", "profitLoss": "None", "dividendPayout": "7174000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-3082000", "operatingCashflow": "-15015000", "capitalExpenditures": "5007000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35046000", "cashflowFromInvestment": "-14314000", "stockBasedCompensation": "24000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7174000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-317000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10485000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 56033000, "cost_of_revenue": 55999000, "gross_profit": 34000, "research_and_development": 0.38, "selling_general_admin": 5307000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -20455000, "depreciation_amortisation": 10485000, "ebitda": -9970000, "interest_expense": 712000, "interest_income": null, "other_non_operating": null, "pretax_income": -21167000, "tax_provision": -18104000, "effective_tax_rate": null, "net_income": -698000, "net_income_continuing_ops": -21167000, "net_income_to_common": -698000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8378000, "short_term_investments": null, "net_receivables": 27405000, "inventory": 11087000, "other_current_assets": null, "total_current_assets": 57128000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 188520000, "total_assets": 245648000, "short_term_debt": 6020000, "accounts_payable": 15085000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17038000, "long_term_debt": 154199000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 178917000, "total_liabilities": 195955000, "total_debt": 160219000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -24729000, "total_equity": -9089000, "shares_outstanding": 21016889, "operating_cash_flow": -15015000, "stock_based_compensation": 24000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5007000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14314000, "dividends_paid": 7174000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 35046000, "free_cash_flow": -10008000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-20455000", "ebitda": "-9970000", "netIncome": "-698000", "grossProfit": "34000", "depreciation": "None", "totalRevenue": "56033000", "costOfRevenue": "55999000", "interestIncome": "1000", "incomeBeforeTax": "-21167000", "interestExpense": "712000", "operatingIncome": "-22109000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-18104000", "reportedCurrency": "USD", "netInterestIncome": "-711000", "nonInterestIncome": "None", "operatingExpenses": "22143000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.38", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55999000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10485000", "sellingGeneralAndAdministrative": "5307000", "netIncomeFromContinuingOperations": "-21167000" }, "balance": { "goodwill": "None", "inventory": "11087000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "245648000", "longTermDebt": "154199000", "shortTermDebt": "6020000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-24729000", "totalLiabilities": "195955000", "otherCurrentAssets": "10258000", "totalCurrentAssets": "57128000", "currentLongTermDebt": "6020000", "longTermInvestments": "2382000", "shortTermInvestments": "None", "currentNetReceivables": "27405000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "188520000", "currentAccountsPayable": "15085000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "184598000", "shortLongTermDebtTotal": "166310000", "totalShareholderEquity": "-9089000", "capitalLeaseObligations": "71000", "otherCurrentLiabilities": "-4903000", "totalCurrentLiabilities": "17038000", "otherNonCurrentLiabilities": "13513000", "totalNonCurrentLiabilities": "178917000", "cashAndShortTermInvestments": "8378000", "commonStockSharesOutstanding": "21016889", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8378000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21167000", "profitLoss": "None", "dividendPayout": "7174000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-3082000", "operatingCashflow": "-15015000", "capitalExpenditures": "5007000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35046000", "cashflowFromInvestment": "-14314000", "stockBasedCompensation": "24000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7174000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-317000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10485000", "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": "2026-06-06T20:24:07.507757+00:00", "is_restated": false, "income_statement": { "revenue": 37877000, "cost_of_revenue": 44718000, "gross_profit": -6841000, "ebit": -26310000, "ebitda": -18278000, "pretax_income": -25545000, "tax_provision": -20778000, "net_income": -5446000, "net_income_to_common": -5446000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6532000, "total_current_assets": 29480000, "total_assets": 227337000, "short_term_debt": 2311000, "long_term_debt": 146226000, "total_debt": 148537000, "total_liabilities": 178899000, "total_equity": -16338000, "shares_outstanding": 21016889, "goodwill_and_intangibles": 252000 }, "cash_flow": { "operating_cash_flow": -15769000, "capital_expenditure": 9446000, "free_cash_flow": -6323000, "dividends_paid": 244000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54127, "ticker_id": 5608, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:07.507757+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-26310000", "ebitda": "-18278000", "netIncome": "-5446000", "grossProfit": "-6841000", "depreciation": "None", "totalRevenue": "37877000", "costOfRevenue": "44718000", "interestIncome": "679000", "incomeBeforeTax": "-25545000", "interestExpense": "8329000", "operatingIncome": "-26310000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-20778000", "reportedCurrency": "USD", "netInterestIncome": "679000", "nonInterestIncome": "None", "operatingExpenses": "19469000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.67", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44718000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8032000", "sellingGeneralAndAdministrative": "2751000", "netIncomeFromContinuingOperations": "-25545000" }, "balance": { "goodwill": "None", "inventory": "83000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "227337000", "longTermDebt": "146226000", "shortTermDebt": "2311000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "252000", "reportedCurrency": "USD", "retainedEarnings": "-24780000", "totalLiabilities": "178899000", "otherCurrentAssets": "5730000", "totalCurrentAssets": "29480000", "currentLongTermDebt": "2311000", "longTermInvestments": "1543000", "shortTermInvestments": "None", "currentNetReceivables": "17135000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "197857000", "currentAccountsPayable": "10448000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "195011000", "shortLongTermDebtTotal": "151077000", "totalShareholderEquity": "-16338000", "capitalLeaseObligations": "229000", "otherCurrentLiabilities": "-2069000", "totalCurrentLiabilities": "11284000", "otherNonCurrentLiabilities": "13468000", "totalNonCurrentLiabilities": "167615000", "cashAndShortTermInvestments": "6532000", "commonStockSharesOutstanding": "21016889", "intangibleAssetsExcludingGoodwill": "252000", "cashAndCashEquivalentsAtCarryingValue": "6532000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25545000", "profitLoss": "None", "dividendPayout": "244000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-15769000", "capitalExpenditures": "9446000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19561000", "cashflowFromInvestment": "-9668000", "stockBasedCompensation": "-110000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "244000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-291000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8032000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 37877000, "cost_of_revenue": 44718000, "gross_profit": -6841000, "research_and_development": 0.67, "selling_general_admin": 2751000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -26310000, "depreciation_amortisation": 8032000, "ebitda": -18278000, "interest_expense": 8329000, "interest_income": null, "other_non_operating": null, "pretax_income": -25545000, "tax_provision": -20778000, "effective_tax_rate": null, "net_income": -5446000, "net_income_continuing_ops": -25545000, "net_income_to_common": -5446000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6532000, "short_term_investments": null, "net_receivables": 17135000, "inventory": 83000, "other_current_assets": null, "total_current_assets": 29480000, "net_ppe": null, "goodwill": null, "intangible_assets": 252000, "goodwill_and_intangibles": 252000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 197857000, "total_assets": 227337000, "short_term_debt": 2311000, "accounts_payable": 10448000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11284000, "long_term_debt": 146226000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 167615000, "total_liabilities": 178899000, "total_debt": 148537000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -24780000, "total_equity": -16338000, "shares_outstanding": 21016889, "operating_cash_flow": -15769000, "stock_based_compensation": -110000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9446000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9668000, "dividends_paid": 244000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 19561000, "free_cash_flow": -6323000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-26310000", "ebitda": "-18278000", "netIncome": "-5446000", "grossProfit": "-6841000", "depreciation": "None", "totalRevenue": "37877000", "costOfRevenue": "44718000", "interestIncome": "679000", "incomeBeforeTax": "-25545000", "interestExpense": "8329000", "operatingIncome": "-26310000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-20778000", "reportedCurrency": "USD", "netInterestIncome": "679000", "nonInterestIncome": "None", "operatingExpenses": "19469000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.67", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44718000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8032000", "sellingGeneralAndAdministrative": "2751000", "netIncomeFromContinuingOperations": "-25545000" }, "balance": { "goodwill": "None", "inventory": "83000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "227337000", "longTermDebt": "146226000", "shortTermDebt": "2311000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "252000", "reportedCurrency": "USD", "retainedEarnings": "-24780000", "totalLiabilities": "178899000", "otherCurrentAssets": "5730000", "totalCurrentAssets": "29480000", "currentLongTermDebt": "2311000", "longTermInvestments": "1543000", "shortTermInvestments": "None", "currentNetReceivables": "17135000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "197857000", "currentAccountsPayable": "10448000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "195011000", "shortLongTermDebtTotal": "151077000", "totalShareholderEquity": "-16338000", "capitalLeaseObligations": "229000", "otherCurrentLiabilities": "-2069000", "totalCurrentLiabilities": "11284000", "otherNonCurrentLiabilities": "13468000", "totalNonCurrentLiabilities": "167615000", "cashAndShortTermInvestments": "6532000", "commonStockSharesOutstanding": "21016889", "intangibleAssetsExcludingGoodwill": "252000", "cashAndCashEquivalentsAtCarryingValue": "6532000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25545000", "profitLoss": "None", "dividendPayout": "244000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-15769000", "capitalExpenditures": "9446000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19561000", "cashflowFromInvestment": "-9668000", "stockBasedCompensation": "-110000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "244000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-291000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8032000", "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": "2026-06-06T20:24:07.507757+00:00", "is_restated": false, "income_statement": { "revenue": 56329774, "cost_of_revenue": 40810337, "gross_profit": 15519437, "ebit": 5099933, "ebitda": 13465865, "pretax_income": 5943843, "tax_provision": 5099930, "net_income": 6467490, "net_income_to_common": 6467490, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16690857, "total_current_assets": -1, "total_assets": 175885200, "short_term_debt": 131301793, "long_term_debt": null, "total_debt": 131301793, "total_liabilities": 161855800, "total_equity": -13985389, "shares_outstanding": 21016889, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5093026, "capital_expenditure": 4470916, "free_cash_flow": 9563942, "dividends_paid": 439876, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54128, "ticker_id": 5608, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:07.507757+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5099933", "ebitda": "13465865", "netIncome": "6467490", "grossProfit": "15519437", "depreciation": "None", "totalRevenue": "56329774", "costOfRevenue": "40810337", "interestIncome": "None", "incomeBeforeTax": "5943843", "interestExpense": "10751917", "operatingIncome": "5099930", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "5099930", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "10419504", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40810337", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8365932", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "-197689261", "commonStock": "28085", "currentDebt": "None", "investments": "None", "totalAssets": "175885200", "longTermDebt": "None", "shortTermDebt": "131301793", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-19089968", "totalLiabilities": "161855800", "otherCurrentAssets": "175885201", "totalCurrentAssets": "-1", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5113203", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "154081139", "currentAccountsPayable": "2427000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "144551000", "shortLongTermDebtTotal": "131301793", "totalShareholderEquity": "-13985389", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "161855800", "totalCurrentLiabilities": "293157593", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "161855800", "cashAndShortTermInvestments": "16690857", "commonStockSharesOutstanding": "21016889", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "16690857", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6467490", "profitLoss": "None", "dividendPayout": "439876", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5093026", "capitalExpenditures": "4470916", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5191080", "cashflowFromInvestment": "5960822", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "439876", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-266572", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8365932", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 56329774, "cost_of_revenue": 40810337, "gross_profit": 15519437, "research_and_development": 0.11, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5099933, "depreciation_amortisation": 8365932, "ebitda": 13465865, "interest_expense": 10751917, "interest_income": null, "other_non_operating": null, "pretax_income": 5943843, "tax_provision": 5099930, "effective_tax_rate": null, "net_income": 6467490, "net_income_continuing_ops": null, "net_income_to_common": 6467490, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16690857, "short_term_investments": null, "net_receivables": 5113203, "inventory": -197689261, "other_current_assets": null, "total_current_assets": -1, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 154081139, "total_assets": 175885200, "short_term_debt": 131301793, "accounts_payable": 2427000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 293157593, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 161855800, "total_liabilities": 161855800, "total_debt": 131301793, "preferred_stock": null, "minority_interest": null, "retained_earnings": -19089968, "total_equity": -13985389, "shares_outstanding": 21016889, "operating_cash_flow": 5093026, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4470916, "acquisitions": null, "other_investing": null, "investing_cash_flow": 5960822, "dividends_paid": 439876, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5191080, "free_cash_flow": 9563942, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5099933", "ebitda": "13465865", "netIncome": "6467490", "grossProfit": "15519437", "depreciation": "None", "totalRevenue": "56329774", "costOfRevenue": "40810337", "interestIncome": "None", "incomeBeforeTax": "5943843", "interestExpense": "10751917", "operatingIncome": "5099930", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "5099930", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "10419504", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40810337", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8365932", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "-197689261", "commonStock": "28085", "currentDebt": "None", "investments": "None", "totalAssets": "175885200", "longTermDebt": "None", "shortTermDebt": "131301793", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-19089968", "totalLiabilities": "161855800", "otherCurrentAssets": "175885201", "totalCurrentAssets": "-1", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5113203", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "154081139", "currentAccountsPayable": "2427000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "144551000", "shortLongTermDebtTotal": "131301793", "totalShareholderEquity": "-13985389", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "161855800", "totalCurrentLiabilities": "293157593", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "161855800", "cashAndShortTermInvestments": "16690857", "commonStockSharesOutstanding": "21016889", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "16690857", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6467490", "profitLoss": "None", "dividendPayout": "439876", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5093026", "capitalExpenditures": "4470916", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5191080", "cashflowFromInvestment": "5960822", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "439876", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-266572", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8365932", "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": "2026-06-06T20:24:07.507757+00:00", "is_restated": false, "income_statement": { "revenue": 51045629, "cost_of_revenue": 41262294, "gross_profit": 9783335, "ebit": -1185883, "ebitda": 5848283, "pretax_income": -13073625, "tax_provision": -81750, "net_income": -13073625, "net_income_to_common": -13073625, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10828090, "total_current_assets": 184490811, "total_assets": 133384811, "short_term_debt": 133384811, "long_term_debt": null, "total_debt": 133384811, "total_liabilities": 27974, "total_equity": 172134797, "shares_outstanding": 21016889, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3074953, "capital_expenditure": 20053510, "free_cash_flow": 23128463, "dividends_paid": 398109, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54129, "ticker_id": 5608, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:07.507757+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1185883", "ebitda": "5848283", "netIncome": "-13073625", "grossProfit": "9783335", "depreciation": "None", "totalRevenue": "51045629", "costOfRevenue": "41262294", "interestIncome": "None", "incomeBeforeTax": "-13073625", "interestExpense": "11887742", "operatingIncome": "-81753", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-81750", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2830922", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.26", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41262294", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7034166", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "133384811", "longTermDebt": "None", "shortTermDebt": "133384811", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-20249347", "totalLiabilities": "27974", "otherCurrentAssets": "172134797", "totalCurrentAssets": "184490811", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1527924", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "315042591", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16870989", "totalShareholderEquity": "172134797", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "164671778", "totalCurrentLiabilities": "298056589", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "152315764", "cashAndShortTermInvestments": "10828090", "commonStockSharesOutstanding": "21016889", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10828090", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2992701", "profitLoss": "None", "dividendPayout": "398109", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "3074953", "capitalExpenditures": "20053510", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21975299", "cashflowFromInvestment": "-26985766", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "398109", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-73600", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7034166", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 51045629, "cost_of_revenue": 41262294, "gross_profit": 9783335, "research_and_development": 0.26, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1185883, "depreciation_amortisation": 7034166, "ebitda": 5848283, "interest_expense": 11887742, "interest_income": null, "other_non_operating": null, "pretax_income": -13073625, "tax_provision": -81750, "effective_tax_rate": null, "net_income": -13073625, "net_income_continuing_ops": null, "net_income_to_common": -13073625, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10828090, "short_term_investments": null, "net_receivables": 1527924, "inventory": null, "other_current_assets": null, "total_current_assets": 184490811, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 315042591, "total_assets": 133384811, "short_term_debt": 133384811, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 298056589, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 152315764, "total_liabilities": 27974, "total_debt": 133384811, "preferred_stock": null, "minority_interest": null, "retained_earnings": -20249347, "total_equity": 172134797, "shares_outstanding": 21016889, "operating_cash_flow": 3074953, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20053510, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26985766, "dividends_paid": 398109, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21975299, "free_cash_flow": 23128463, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1185883", "ebitda": "5848283", "netIncome": "-13073625", "grossProfit": "9783335", "depreciation": "None", "totalRevenue": "51045629", "costOfRevenue": "41262294", "interestIncome": "None", "incomeBeforeTax": "-13073625", "interestExpense": "11887742", "operatingIncome": "-81753", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-81750", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2830922", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.26", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41262294", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7034166", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "133384811", "longTermDebt": "None", "shortTermDebt": "133384811", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-20249347", "totalLiabilities": "27974", "otherCurrentAssets": "172134797", "totalCurrentAssets": "184490811", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1527924", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "315042591", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16870989", "totalShareholderEquity": "172134797", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "164671778", "totalCurrentLiabilities": "298056589", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "152315764", "cashAndShortTermInvestments": "10828090", "commonStockSharesOutstanding": "21016889", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10828090", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2992701", "profitLoss": "None", "dividendPayout": "398109", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "3074953", "capitalExpenditures": "20053510", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21975299", "cashflowFromInvestment": "-26985766", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "398109", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-73600", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7034166", "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": "2026-06-06T20:24:07.507757+00:00", "is_restated": false, "income_statement": { "revenue": 4294000, "cost_of_revenue": 5235000, "gross_profit": -941000, "ebit": -4544000, "ebitda": -4369000, "pretax_income": -5931000, "tax_provision": -2312000, "net_income": -3619000, "net_income_to_common": -3619000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 543000, "total_current_assets": 543000, "total_assets": 179594000, "short_term_debt": 40145000, "long_term_debt": 97745000, "total_debt": 137890000, "total_liabilities": 140879000, "total_equity": 1253000, "shares_outstanding": 2830000, "goodwill_and_intangibles": 46148000 }, "cash_flow": { "operating_cash_flow": -2635000, "capital_expenditure": 0, "free_cash_flow": -2635000, "dividends_paid": 278000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54103, "ticker_id": 5608, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:07.507757+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4544000", "ebitda": "-4369000", "netIncome": "-3619000", "grossProfit": "-941000", "depreciation": "None", "totalRevenue": "4294000", "costOfRevenue": "5235000", "interestIncome": "252000", "incomeBeforeTax": "-5931000", "interestExpense": "1387000", "operatingIncome": "-2745000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-2312000", "reportedCurrency": "USD", "netInterestIncome": "-1135000", "nonInterestIncome": "None", "operatingExpenses": "1804000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5235000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "175000", "sellingGeneralAndAdministrative": "1801000", "netIncomeFromContinuingOperations": "-5931000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "179594000", "longTermDebt": "97745000", "shortTermDebt": "40145000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "46148000", "reportedCurrency": "USD", "retainedEarnings": "-82302000", "totalLiabilities": "140879000", "otherCurrentAssets": "-26583000", "totalCurrentAssets": "543000", "currentLongTermDebt": "13622000", "longTermInvestments": "11567000", "shortTermInvestments": "None", "currentNetReceivables": "26583000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10841000", "currentAccountsPayable": "9926000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "129187000", "totalShareholderEquity": "1253000", "capitalLeaseObligations": "10837000", "otherCurrentLiabilities": "-9926000", "totalCurrentLiabilities": "40145000", "otherNonCurrentLiabilities": "491000", "totalNonCurrentLiabilities": "100734000", "cashAndShortTermInvestments": "543000", "commonStockSharesOutstanding": "2830000", "intangibleAssetsExcludingGoodwill": "46148000", "cashAndCashEquivalentsAtCarryingValue": "543000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3619000", "profitLoss": "None", "dividendPayout": "278000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2635000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "645000", "cashflowFromInvestment": "580000", "stockBasedCompensation": "345000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "278000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "193000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4294000, "cost_of_revenue": 5235000, "gross_profit": -941000, "research_and_development": null, "selling_general_admin": 1801000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4544000, "depreciation_amortisation": 175000, "ebitda": -4369000, "interest_expense": 1387000, "interest_income": null, "other_non_operating": null, "pretax_income": -5931000, "tax_provision": -2312000, "effective_tax_rate": null, "net_income": -3619000, "net_income_continuing_ops": -5931000, "net_income_to_common": -3619000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 543000, "short_term_investments": null, "net_receivables": 26583000, "inventory": null, "other_current_assets": null, "total_current_assets": 543000, "net_ppe": null, "goodwill": null, "intangible_assets": 46148000, "goodwill_and_intangibles": 46148000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10841000, "total_assets": 179594000, "short_term_debt": 40145000, "accounts_payable": 9926000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 40145000, "long_term_debt": 97745000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 100734000, "total_liabilities": 140879000, "total_debt": 137890000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -82302000, "total_equity": 1253000, "shares_outstanding": 2830000, "operating_cash_flow": -2635000, "stock_based_compensation": 345000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 580000, "dividends_paid": 278000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 645000, "free_cash_flow": -2635000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4544000", "ebitda": "-4369000", "netIncome": "-3619000", "grossProfit": "-941000", "depreciation": "None", "totalRevenue": "4294000", "costOfRevenue": "5235000", "interestIncome": "252000", "incomeBeforeTax": "-5931000", "interestExpense": "1387000", "operatingIncome": "-2745000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-2312000", "reportedCurrency": "USD", "netInterestIncome": "-1135000", "nonInterestIncome": "None", "operatingExpenses": "1804000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5235000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "175000", "sellingGeneralAndAdministrative": "1801000", "netIncomeFromContinuingOperations": "-5931000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "179594000", "longTermDebt": "97745000", "shortTermDebt": "40145000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "46148000", "reportedCurrency": "USD", "retainedEarnings": "-82302000", "totalLiabilities": "140879000", "otherCurrentAssets": "-26583000", "totalCurrentAssets": "543000", "currentLongTermDebt": "13622000", "longTermInvestments": "11567000", "shortTermInvestments": "None", "currentNetReceivables": "26583000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10841000", "currentAccountsPayable": "9926000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "129187000", "totalShareholderEquity": "1253000", "capitalLeaseObligations": "10837000", "otherCurrentLiabilities": "-9926000", "totalCurrentLiabilities": "40145000", "otherNonCurrentLiabilities": "491000", "totalNonCurrentLiabilities": "100734000", "cashAndShortTermInvestments": "543000", "commonStockSharesOutstanding": "2830000", "intangibleAssetsExcludingGoodwill": "46148000", "cashAndCashEquivalentsAtCarryingValue": "543000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3619000", "profitLoss": "None", "dividendPayout": "278000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2635000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "645000", "cashflowFromInvestment": "580000", "stockBasedCompensation": "345000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "278000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "193000", "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": "2026-06-06T20:24:07.507757+00:00", "is_restated": false, "income_statement": { "revenue": 266000, "cost_of_revenue": 1487000, "gross_profit": -1221000, "ebit": -6573000, "ebitda": -6289000, "pretax_income": -8060000, "tax_provision": -339000, "net_income": -7721000, "net_income_to_common": -7721000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2538000, "total_current_assets": 2538000, "total_assets": 135396000, "short_term_debt": 45062000, "long_term_debt": 82282000, "total_debt": 127344000, "total_liabilities": 109165000, "total_equity": 1333000, "shares_outstanding": 2830000, "goodwill_and_intangibles": 46330000 }, "cash_flow": { "operating_cash_flow": -4542000, "capital_expenditure": 0, "free_cash_flow": -4542000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54104, "ticker_id": 5608, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:07.507757+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6573000", "ebitda": "-6289000", "netIncome": "-7721000", "grossProfit": "-1221000", "depreciation": "None", "totalRevenue": "266000", "costOfRevenue": "1487000", "interestIncome": "266000", "incomeBeforeTax": "-8060000", "interestExpense": "1487000", "operatingIncome": "-8060000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-339000", "reportedCurrency": "USD", "netInterestIncome": "-1221000", "nonInterestIncome": "None", "operatingExpenses": "6839000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1487000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "284000", "sellingGeneralAndAdministrative": "1530000", "netIncomeFromContinuingOperations": "-8060000" }, "balance": { "goodwill": "None", "inventory": "524000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "135396000", "longTermDebt": "82282000", "shortTermDebt": "45062000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "46330000", "reportedCurrency": "USD", "retainedEarnings": "-78405000", "totalLiabilities": "109165000", "otherCurrentAssets": "-18708000", "totalCurrentAssets": "2538000", "currentLongTermDebt": "None", "longTermInvestments": "11624000", "shortTermInvestments": "None", "currentNetReceivables": "18708000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "57185000", "currentAccountsPayable": "9044000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "98233000", "totalShareholderEquity": "1333000", "capitalLeaseObligations": "10850000", "otherCurrentLiabilities": "-9044000", "totalCurrentLiabilities": "45062000", "otherNonCurrentLiabilities": "490000", "totalNonCurrentLiabilities": "64103000", "cashAndShortTermInvestments": "2538000", "commonStockSharesOutstanding": "2830000", "intangibleAssetsExcludingGoodwill": "46330000", "cashAndCashEquivalentsAtCarryingValue": "2538000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7721000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4542000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3793000", "cashflowFromInvestment": "-6623000", "stockBasedCompensation": "2973000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "284000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 266000, "cost_of_revenue": 1487000, "gross_profit": -1221000, "research_and_development": null, "selling_general_admin": 1530000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6573000, "depreciation_amortisation": 284000, "ebitda": -6289000, "interest_expense": 1487000, "interest_income": null, "other_non_operating": null, "pretax_income": -8060000, "tax_provision": -339000, "effective_tax_rate": null, "net_income": -7721000, "net_income_continuing_ops": -8060000, "net_income_to_common": -7721000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2538000, "short_term_investments": null, "net_receivables": 18708000, "inventory": 524000, "other_current_assets": null, "total_current_assets": 2538000, "net_ppe": null, "goodwill": null, "intangible_assets": 46330000, "goodwill_and_intangibles": 46330000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 57185000, "total_assets": 135396000, "short_term_debt": 45062000, "accounts_payable": 9044000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 45062000, "long_term_debt": 82282000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 64103000, "total_liabilities": 109165000, "total_debt": 127344000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -78405000, "total_equity": 1333000, "shares_outstanding": 2830000, "operating_cash_flow": -4542000, "stock_based_compensation": 2973000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6623000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3793000, "free_cash_flow": -4542000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6573000", "ebitda": "-6289000", "netIncome": "-7721000", "grossProfit": "-1221000", "depreciation": "None", "totalRevenue": "266000", "costOfRevenue": "1487000", "interestIncome": "266000", "incomeBeforeTax": "-8060000", "interestExpense": "1487000", "operatingIncome": "-8060000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-339000", "reportedCurrency": "USD", "netInterestIncome": "-1221000", "nonInterestIncome": "None", "operatingExpenses": "6839000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1487000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "284000", "sellingGeneralAndAdministrative": "1530000", "netIncomeFromContinuingOperations": "-8060000" }, "balance": { "goodwill": "None", "inventory": "524000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "135396000", "longTermDebt": "82282000", "shortTermDebt": "45062000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "46330000", "reportedCurrency": "USD", "retainedEarnings": "-78405000", "totalLiabilities": "109165000", "otherCurrentAssets": "-18708000", "totalCurrentAssets": "2538000", "currentLongTermDebt": "None", "longTermInvestments": "11624000", "shortTermInvestments": "None", "currentNetReceivables": "18708000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "57185000", "currentAccountsPayable": "9044000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "98233000", "totalShareholderEquity": "1333000", "capitalLeaseObligations": "10850000", "otherCurrentLiabilities": "-9044000", "totalCurrentLiabilities": "45062000", "otherNonCurrentLiabilities": "490000", "totalNonCurrentLiabilities": "64103000", "cashAndShortTermInvestments": "2538000", "commonStockSharesOutstanding": "2830000", "intangibleAssetsExcludingGoodwill": "46330000", "cashAndCashEquivalentsAtCarryingValue": "2538000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7721000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4542000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3793000", "cashflowFromInvestment": "-6623000", "stockBasedCompensation": "2973000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "284000", "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": "2026-06-06T20:24:07.507757+00:00", "is_restated": false, "income_statement": { "revenue": 3636000, "cost_of_revenue": 4142000, "gross_profit": -506000, "ebit": -2837000, "ebitda": -2573000, "pretax_income": -4713000, "tax_provision": -145000, "net_income": -4371000, "net_income_to_common": -4371000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10927000, "total_current_assets": 27073000, "total_assets": 82568000, "short_term_debt": 8507000, "long_term_debt": 54037000, "total_debt": 62544000, "total_liabilities": 76481000, "total_equity": 4183000, "shares_outstanding": 12643000, "goodwill_and_intangibles": 9965000 }, "cash_flow": { "operating_cash_flow": -4615000, "capital_expenditure": 0, "free_cash_flow": -4615000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54106, "ticker_id": 5608, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:07.507757+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2837000", "ebitda": "-2573000", "netIncome": "-4371000", "grossProfit": "-506000", "depreciation": "None", "totalRevenue": "3636000", "costOfRevenue": "4142000", "interestIncome": "28000", "incomeBeforeTax": "-4713000", "interestExpense": "1349000", "operatingIncome": "-2541000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-145000", "reportedCurrency": "USD", "netInterestIncome": "-1848000", "nonInterestIncome": "None", "operatingExpenses": "2035000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4142000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "264000", "sellingGeneralAndAdministrative": "1441000", "netIncomeFromContinuingOperations": "-4713000" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "82568000", "longTermDebt": "54037000", "shortTermDebt": "8507000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "9965000", "reportedCurrency": "USD", "retainedEarnings": "-70684000", "totalLiabilities": "76481000", "otherCurrentAssets": "3117000", "totalCurrentAssets": "27073000", "currentLongTermDebt": "8507000", "longTermInvestments": "11923000", "shortTermInvestments": "None", "currentNetReceivables": "13029000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "55495000", "currentAccountsPayable": "9563000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "62648000", "totalShareholderEquity": "4183000", "capitalLeaseObligations": "104000", "otherCurrentLiabilities": "453000", "totalCurrentLiabilities": "18523000", "otherNonCurrentLiabilities": "617000", "totalNonCurrentLiabilities": "57958000", "cashAndShortTermInvestments": "10927000", "commonStockSharesOutstanding": "12643000", "intangibleAssetsExcludingGoodwill": "9965000", "cashAndCashEquivalentsAtCarryingValue": "10927000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4371000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4615000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27444000", "cashflowFromInvestment": "-12892000", "stockBasedCompensation": "-1029000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "264000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3636000, "cost_of_revenue": 4142000, "gross_profit": -506000, "research_and_development": null, "selling_general_admin": 1441000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2837000, "depreciation_amortisation": 264000, "ebitda": -2573000, "interest_expense": 1349000, "interest_income": null, "other_non_operating": null, "pretax_income": -4713000, "tax_provision": -145000, "effective_tax_rate": null, "net_income": -4371000, "net_income_continuing_ops": -4713000, "net_income_to_common": -4371000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10927000, "short_term_investments": null, "net_receivables": 13029000, "inventory": 0, "other_current_assets": null, "total_current_assets": 27073000, "net_ppe": null, "goodwill": null, "intangible_assets": 9965000, "goodwill_and_intangibles": 9965000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 55495000, "total_assets": 82568000, "short_term_debt": 8507000, "accounts_payable": 9563000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18523000, "long_term_debt": 54037000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 57958000, "total_liabilities": 76481000, "total_debt": 62544000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -70684000, "total_equity": 4183000, "shares_outstanding": 12643000, "operating_cash_flow": -4615000, "stock_based_compensation": -1029000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12892000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 27444000, "free_cash_flow": -4615000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2837000", "ebitda": "-2573000", "netIncome": "-4371000", "grossProfit": "-506000", "depreciation": "None", "totalRevenue": "3636000", "costOfRevenue": "4142000", "interestIncome": "28000", "incomeBeforeTax": "-4713000", "interestExpense": "1349000", "operatingIncome": "-2541000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-145000", "reportedCurrency": "USD", "netInterestIncome": "-1848000", "nonInterestIncome": "None", "operatingExpenses": "2035000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4142000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "264000", "sellingGeneralAndAdministrative": "1441000", "netIncomeFromContinuingOperations": "-4713000" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "82568000", "longTermDebt": "54037000", "shortTermDebt": "8507000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "9965000", "reportedCurrency": "USD", "retainedEarnings": "-70684000", "totalLiabilities": "76481000", "otherCurrentAssets": "3117000", "totalCurrentAssets": "27073000", "currentLongTermDebt": "8507000", "longTermInvestments": "11923000", "shortTermInvestments": "None", "currentNetReceivables": "13029000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "55495000", "currentAccountsPayable": "9563000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "62648000", "totalShareholderEquity": "4183000", "capitalLeaseObligations": "104000", "otherCurrentLiabilities": "453000", "totalCurrentLiabilities": "18523000", "otherNonCurrentLiabilities": "617000", "totalNonCurrentLiabilities": "57958000", "cashAndShortTermInvestments": "10927000", "commonStockSharesOutstanding": "12643000", "intangibleAssetsExcludingGoodwill": "9965000", "cashAndCashEquivalentsAtCarryingValue": "10927000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4371000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4615000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27444000", "cashflowFromInvestment": "-12892000", "stockBasedCompensation": "-1029000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "264000", "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": "2026-06-06T20:24:07.507757+00:00", "is_restated": false, "income_statement": { "revenue": 5073000, "cost_of_revenue": 1278000, "gross_profit": 3795000, "ebit": -1828000, "ebitda": -1252000, "pretax_income": -5700000, "tax_provision": -401000, "net_income": -5268000, "net_income_to_common": -5268000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 683000, "total_current_assets": 13348000, "total_assets": 59260000, "short_term_debt": 9622000, "long_term_debt": 64332000, "total_debt": 73954000, "total_liabilities": 76864000, "total_equity": -19850000, "shares_outstanding": 12643000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1170000, "capital_expenditure": 0, "free_cash_flow": -1170000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54107, "ticker_id": 5608, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:07.507757+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1828000", "ebitda": "-1252000", "netIncome": "-5268000", "grossProfit": "3795000", "depreciation": "None", "totalRevenue": "5073000", "costOfRevenue": "1278000", "interestIncome": "30000", "incomeBeforeTax": "-5700000", "interestExpense": "1738000", "operatingIncome": "-1828000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-401000", "reportedCurrency": "USD", "netInterestIncome": "-1708000", "nonInterestIncome": "None", "operatingExpenses": "5623000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1278000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "576000", "sellingGeneralAndAdministrative": "1173000", "netIncomeFromContinuingOperations": "-5700000" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "59260000", "longTermDebt": "64332000", "shortTermDebt": "9622000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-66313000", "totalLiabilities": "76864000", "otherCurrentAssets": "3588000", "totalCurrentAssets": "13348000", "currentLongTermDebt": "None", "longTermInvestments": "12212000", "shortTermInvestments": "None", "currentNetReceivables": "9077000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "45912000", "currentAccountsPayable": "10027000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "64448000", "totalShareholderEquity": "-19850000", "capitalLeaseObligations": "116000", "otherCurrentLiabilities": "802000", "totalCurrentLiabilities": "10829000", "otherNonCurrentLiabilities": "744000", "totalNonCurrentLiabilities": "66035000", "cashAndShortTermInvestments": "683000", "commonStockSharesOutstanding": "12643000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "683000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1170000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4360000", "cashflowFromInvestment": "-4099000", "stockBasedCompensation": "368000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "576000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5073000, "cost_of_revenue": 1278000, "gross_profit": 3795000, "research_and_development": null, "selling_general_admin": 1173000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1828000, "depreciation_amortisation": 576000, "ebitda": -1252000, "interest_expense": 1738000, "interest_income": null, "other_non_operating": null, "pretax_income": -5700000, "tax_provision": -401000, "effective_tax_rate": null, "net_income": -5268000, "net_income_continuing_ops": -5700000, "net_income_to_common": -5268000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 683000, "short_term_investments": null, "net_receivables": 9077000, "inventory": 0, "other_current_assets": null, "total_current_assets": 13348000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 45912000, "total_assets": 59260000, "short_term_debt": 9622000, "accounts_payable": 10027000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10829000, "long_term_debt": 64332000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 66035000, "total_liabilities": 76864000, "total_debt": 73954000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -66313000, "total_equity": -19850000, "shares_outstanding": 12643000, "operating_cash_flow": -1170000, "stock_based_compensation": 368000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4099000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4360000, "free_cash_flow": -1170000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1828000", "ebitda": "-1252000", "netIncome": "-5268000", "grossProfit": "3795000", "depreciation": "None", "totalRevenue": "5073000", "costOfRevenue": "1278000", "interestIncome": "30000", "incomeBeforeTax": "-5700000", "interestExpense": "1738000", "operatingIncome": "-1828000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-401000", "reportedCurrency": "USD", "netInterestIncome": "-1708000", "nonInterestIncome": "None", "operatingExpenses": "5623000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1278000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "576000", "sellingGeneralAndAdministrative": "1173000", "netIncomeFromContinuingOperations": "-5700000" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "59260000", "longTermDebt": "64332000", "shortTermDebt": "9622000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-66313000", "totalLiabilities": "76864000", "otherCurrentAssets": "3588000", "totalCurrentAssets": "13348000", "currentLongTermDebt": "None", "longTermInvestments": "12212000", "shortTermInvestments": "None", "currentNetReceivables": "9077000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "45912000", "currentAccountsPayable": "10027000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "64448000", "totalShareholderEquity": "-19850000", "capitalLeaseObligations": "116000", "otherCurrentLiabilities": "802000", "totalCurrentLiabilities": "10829000", "otherNonCurrentLiabilities": "744000", "totalNonCurrentLiabilities": "66035000", "cashAndShortTermInvestments": "683000", "commonStockSharesOutstanding": "12643000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "683000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1170000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4360000", "cashflowFromInvestment": "-4099000", "stockBasedCompensation": "368000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "576000", "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": "2026-06-06T20:24:07.507757+00:00", "is_restated": false, "income_statement": { "revenue": 7261000, "cost_of_revenue": 3465000, "gross_profit": 3796000, "ebit": -2943000, "ebitda": -1762000, "pretax_income": -4554000, "tax_provision": -147000, "net_income": -4407000, "net_income_to_common": -4407000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1568000, "total_current_assets": 20837000, "total_assets": 103643000, "short_term_debt": 34205000, "long_term_debt": 83113000, "total_debt": 117318000, "total_liabilities": 96285000, "total_equity": -15808000, "shares_outstanding": 22456000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1738000, "capital_expenditure": 0, "free_cash_flow": -1738000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54108, "ticker_id": 5608, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:07.507757+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2943000", "ebitda": "-1762000", "netIncome": "-4407000", "grossProfit": "3796000", "depreciation": "None", "totalRevenue": "7261000", "costOfRevenue": "3465000", "interestIncome": "32000", "incomeBeforeTax": "-4554000", "interestExpense": "1611000", "operatingIncome": "-2609000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-147000", "reportedCurrency": "USD", "netInterestIncome": "-1579000", "nonInterestIncome": "None", "operatingExpenses": "6405000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3465000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1181000", "sellingGeneralAndAdministrative": "1581000", "netIncomeFromContinuingOperations": "-4554000" }, "balance": { "goodwill": "None", "inventory": "66000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "103643000", "longTermDebt": "83113000", "shortTermDebt": "34205000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-61014000", "totalLiabilities": "96285000", "otherCurrentAssets": "3836000", "totalCurrentAssets": "20837000", "currentLongTermDebt": "None", "longTermInvestments": "15523000", "shortTermInvestments": "None", "currentNetReceivables": "15367000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "82806000", "currentAccountsPayable": "10544000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "83239000", "totalShareholderEquity": "-15808000", "capitalLeaseObligations": "126000", "otherCurrentLiabilities": "736000", "totalCurrentLiabilities": "11442000", "otherNonCurrentLiabilities": "1604000", "totalNonCurrentLiabilities": "84843000", "cashAndShortTermInvestments": "1568000", "commonStockSharesOutstanding": "22456000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1568000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4385000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1738000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1097000", "cashflowFromInvestment": "104000", "stockBasedCompensation": "661000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1181000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7261000, "cost_of_revenue": 3465000, "gross_profit": 3796000, "research_and_development": null, "selling_general_admin": 1581000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2943000, "depreciation_amortisation": 1181000, "ebitda": -1762000, "interest_expense": 1611000, "interest_income": null, "other_non_operating": null, "pretax_income": -4554000, "tax_provision": -147000, "effective_tax_rate": null, "net_income": -4407000, "net_income_continuing_ops": -4554000, "net_income_to_common": -4407000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1568000, "short_term_investments": null, "net_receivables": 15367000, "inventory": 66000, "other_current_assets": null, "total_current_assets": 20837000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 82806000, "total_assets": 103643000, "short_term_debt": 34205000, "accounts_payable": 10544000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11442000, "long_term_debt": 83113000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 84843000, "total_liabilities": 96285000, "total_debt": 117318000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -61014000, "total_equity": -15808000, "shares_outstanding": 22456000, "operating_cash_flow": -1738000, "stock_based_compensation": 661000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 104000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1097000, "free_cash_flow": -1738000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2943000", "ebitda": "-1762000", "netIncome": "-4407000", "grossProfit": "3796000", "depreciation": "None", "totalRevenue": "7261000", "costOfRevenue": "3465000", "interestIncome": "32000", "incomeBeforeTax": "-4554000", "interestExpense": "1611000", "operatingIncome": "-2609000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-147000", "reportedCurrency": "USD", "netInterestIncome": "-1579000", "nonInterestIncome": "None", "operatingExpenses": "6405000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3465000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1181000", "sellingGeneralAndAdministrative": "1581000", "netIncomeFromContinuingOperations": "-4554000" }, "balance": { "goodwill": "None", "inventory": "66000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "103643000", "longTermDebt": "83113000", "shortTermDebt": "34205000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-61014000", "totalLiabilities": "96285000", "otherCurrentAssets": "3836000", "totalCurrentAssets": "20837000", "currentLongTermDebt": "None", "longTermInvestments": "15523000", "shortTermInvestments": "None", "currentNetReceivables": "15367000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "82806000", "currentAccountsPayable": "10544000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "83239000", "totalShareholderEquity": "-15808000", "capitalLeaseObligations": "126000", "otherCurrentLiabilities": "736000", "totalCurrentLiabilities": "11442000", "otherNonCurrentLiabilities": "1604000", "totalNonCurrentLiabilities": "84843000", "cashAndShortTermInvestments": "1568000", "commonStockSharesOutstanding": "22456000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1568000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4385000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1738000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1097000", "cashflowFromInvestment": "104000", "stockBasedCompensation": "661000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1181000", "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": "2026-06-06T20:24:07.507757+00:00", "is_restated": false, "income_statement": { "revenue": 8687000, "cost_of_revenue": 3312000, "gross_profit": 5375000, "ebit": -5354000, "ebitda": -4461000, "pretax_income": -10893000, "tax_provision": -91000, "net_income": -11388000, "net_income_to_common": -11388000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2315000, "total_current_assets": 20796000, "total_assets": 105535000, "short_term_debt": 42272000, "long_term_debt": 81669000, "total_debt": 123941000, "total_liabilities": 94282000, "total_equity": -12589000, "shares_outstanding": 22456000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 754000, "capital_expenditure": 0, "free_cash_flow": 754000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54109, "ticker_id": 5608, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:07.507757+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5354000", "ebitda": "-4461000", "netIncome": "-11388000", "grossProfit": "5375000", "depreciation": "None", "totalRevenue": "8687000", "costOfRevenue": "3312000", "interestIncome": "35000", "incomeBeforeTax": "-10893000", "interestExpense": "1466000", "operatingIncome": "-5354000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-91000", "reportedCurrency": "USD", "netInterestIncome": "-1431000", "nonInterestIncome": "None", "operatingExpenses": "10729000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3312000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "893000", "sellingGeneralAndAdministrative": "1316000", "netIncomeFromContinuingOperations": "-10893000" }, "balance": { "goodwill": "None", "inventory": "51000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "105535000", "longTermDebt": "81669000", "shortTermDebt": "42272000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-56607000", "totalLiabilities": "94282000", "otherCurrentAssets": "3616000", "totalCurrentAssets": "20796000", "currentLongTermDebt": "None", "longTermInvestments": "15643000", "shortTermInvestments": "None", "currentNetReceivables": "14814000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "84739000", "currentAccountsPayable": "10739000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "81762000", "totalShareholderEquity": "-12589000", "capitalLeaseObligations": "93000", "otherCurrentLiabilities": "669000", "totalCurrentLiabilities": "11505000", "otherNonCurrentLiabilities": "1015000", "totalNonCurrentLiabilities": "82777000", "cashAndShortTermInvestments": "2315000", "commonStockSharesOutstanding": "22456000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2315000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10893000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "754000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2326000", "cashflowFromInvestment": "-2286000", "stockBasedCompensation": "655000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "893000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8687000, "cost_of_revenue": 3312000, "gross_profit": 5375000, "research_and_development": null, "selling_general_admin": 1316000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5354000, "depreciation_amortisation": 893000, "ebitda": -4461000, "interest_expense": 1466000, "interest_income": null, "other_non_operating": null, "pretax_income": -10893000, "tax_provision": -91000, "effective_tax_rate": null, "net_income": -11388000, "net_income_continuing_ops": -10893000, "net_income_to_common": -11388000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2315000, "short_term_investments": null, "net_receivables": 14814000, "inventory": 51000, "other_current_assets": null, "total_current_assets": 20796000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 84739000, "total_assets": 105535000, "short_term_debt": 42272000, "accounts_payable": 10739000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11505000, "long_term_debt": 81669000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 82777000, "total_liabilities": 94282000, "total_debt": 123941000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -56607000, "total_equity": -12589000, "shares_outstanding": 22456000, "operating_cash_flow": 754000, "stock_based_compensation": 655000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2286000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2326000, "free_cash_flow": 754000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5354000", "ebitda": "-4461000", "netIncome": "-11388000", "grossProfit": "5375000", "depreciation": "None", "totalRevenue": "8687000", "costOfRevenue": "3312000", "interestIncome": "35000", "incomeBeforeTax": "-10893000", "interestExpense": "1466000", "operatingIncome": "-5354000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-91000", "reportedCurrency": "USD", "netInterestIncome": "-1431000", "nonInterestIncome": "None", "operatingExpenses": "10729000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3312000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "893000", "sellingGeneralAndAdministrative": "1316000", "netIncomeFromContinuingOperations": "-10893000" }, "balance": { "goodwill": "None", "inventory": "51000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "105535000", "longTermDebt": "81669000", "shortTermDebt": "42272000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-56607000", "totalLiabilities": "94282000", "otherCurrentAssets": "3616000", "totalCurrentAssets": "20796000", "currentLongTermDebt": "None", "longTermInvestments": "15643000", "shortTermInvestments": "None", "currentNetReceivables": "14814000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "84739000", "currentAccountsPayable": "10739000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "81762000", "totalShareholderEquity": "-12589000", "capitalLeaseObligations": "93000", "otherCurrentLiabilities": "669000", "totalCurrentLiabilities": "11505000", "otherNonCurrentLiabilities": "1015000", "totalNonCurrentLiabilities": "82777000", "cashAndShortTermInvestments": "2315000", "commonStockSharesOutstanding": "22456000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2315000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10893000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "754000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2326000", "cashflowFromInvestment": "-2286000", "stockBasedCompensation": "655000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "893000", "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": "2026-06-06T20:24:07.507757+00:00", "is_restated": false, "income_statement": { "revenue": 11302000, "cost_of_revenue": -12420000, "gross_profit": 23722000, "ebit": 874000, "ebitda": 2208000, "pretax_income": 1000, "tax_provision": -145000, "net_income": 146000, "net_income_to_common": 146000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1569000, "total_current_assets": 76140000, "total_assets": 158583000, "short_term_debt": 12424000, "long_term_debt": 83425000, "total_debt": 95849000, "total_liabilities": 95302000, "total_equity": -3849000, "shares_outstanding": 24867000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -74000, "capital_expenditure": 0, "free_cash_flow": -74000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54111, "ticker_id": 5608, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:07.507757+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "874000", "ebitda": "2208000", "netIncome": "146000", "grossProfit": "23722000", "depreciation": "None", "totalRevenue": "11302000", "costOfRevenue": "-12420000", "interestIncome": "51000", "incomeBeforeTax": "1000", "interestExpense": "1349000", "operatingIncome": "874000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-145000", "reportedCurrency": "USD", "netInterestIncome": "-1298000", "nonInterestIncome": "None", "operatingExpenses": "22848000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-12420000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1334000", "sellingGeneralAndAdministrative": "1441000", "netIncomeFromContinuingOperations": "1000" }, "balance": { "goodwill": "None", "inventory": "41000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "158583000", "longTermDebt": "83425000", "shortTermDebt": "12424000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-45219000", "totalLiabilities": "95302000", "otherCurrentAssets": "3405000", "totalCurrentAssets": "76140000", "currentLongTermDebt": "None", "longTermInvestments": "12723000", "shortTermInvestments": "1053000", "currentNetReceivables": "71125000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "82443000", "currentAccountsPayable": "10082000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "83525000", "totalShareholderEquity": "-3849000", "capitalLeaseObligations": "100000", "otherCurrentLiabilities": "471000", "totalCurrentLiabilities": "10665000", "otherNonCurrentLiabilities": "1112000", "totalNonCurrentLiabilities": "84637000", "cashAndShortTermInvestments": "1569000", "commonStockSharesOutstanding": "24867000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1569000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-74000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3231000", "cashflowFromInvestment": "2853000", "stockBasedCompensation": "737000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1334000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11302000, "cost_of_revenue": -12420000, "gross_profit": 23722000, "research_and_development": null, "selling_general_admin": 1441000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 874000, "depreciation_amortisation": 1334000, "ebitda": 2208000, "interest_expense": 1349000, "interest_income": null, "other_non_operating": null, "pretax_income": 1000, "tax_provision": -145000, "effective_tax_rate": null, "net_income": 146000, "net_income_continuing_ops": 1000, "net_income_to_common": 146000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1569000, "short_term_investments": 1053000, "net_receivables": 71125000, "inventory": 41000, "other_current_assets": null, "total_current_assets": 76140000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 82443000, "total_assets": 158583000, "short_term_debt": 12424000, "accounts_payable": 10082000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10665000, "long_term_debt": 83425000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 84637000, "total_liabilities": 95302000, "total_debt": 95849000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -45219000, "total_equity": -3849000, "shares_outstanding": 24867000, "operating_cash_flow": -74000, "stock_based_compensation": 737000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2853000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3231000, "free_cash_flow": -74000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "874000", "ebitda": "2208000", "netIncome": "146000", "grossProfit": "23722000", "depreciation": "None", "totalRevenue": "11302000", "costOfRevenue": "-12420000", "interestIncome": "51000", "incomeBeforeTax": "1000", "interestExpense": "1349000", "operatingIncome": "874000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-145000", "reportedCurrency": "USD", "netInterestIncome": "-1298000", "nonInterestIncome": "None", "operatingExpenses": "22848000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-12420000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1334000", "sellingGeneralAndAdministrative": "1441000", "netIncomeFromContinuingOperations": "1000" }, "balance": { "goodwill": "None", "inventory": "41000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "158583000", "longTermDebt": "83425000", "shortTermDebt": "12424000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-45219000", "totalLiabilities": "95302000", "otherCurrentAssets": "3405000", "totalCurrentAssets": "76140000", "currentLongTermDebt": "None", "longTermInvestments": "12723000", "shortTermInvestments": "1053000", "currentNetReceivables": "71125000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "82443000", "currentAccountsPayable": "10082000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "83525000", "totalShareholderEquity": "-3849000", "capitalLeaseObligations": "100000", "otherCurrentLiabilities": "471000", "totalCurrentLiabilities": "10665000", "otherNonCurrentLiabilities": "1112000", "totalNonCurrentLiabilities": "84637000", "cashAndShortTermInvestments": "1569000", "commonStockSharesOutstanding": "24867000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1569000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-74000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3231000", "cashflowFromInvestment": "2853000", "stockBasedCompensation": "737000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1334000", "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": "2026-06-06T20:24:07.507757+00:00", "is_restated": false, "income_statement": { "revenue": 8179000, "cost_of_revenue": 10349000, "gross_profit": -2170000, "ebit": -4476000, "ebitda": -2764000, "pretax_income": -5316000, "tax_provision": -586000, "net_income": -4730000, "net_income_to_common": -4730000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4555000, "total_current_assets": 806000, "total_assets": 195239000, "short_term_debt": 18762000, "long_term_debt": 86722000, "total_debt": 105484000, "total_liabilities": 100035000, "total_equity": -4744000, "shares_outstanding": 21811000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1402000, "capital_expenditure": 0, "free_cash_flow": 1402000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54112, "ticker_id": 5608, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:07.507757+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4476000", "ebitda": "-2764000", "netIncome": "-4730000", "grossProfit": "-2170000", "depreciation": "None", "totalRevenue": "8179000", "costOfRevenue": "10349000", "interestIncome": "157000", "incomeBeforeTax": "-5316000", "interestExpense": "1315000", "operatingIncome": "-4476000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-586000", "reportedCurrency": "USD", "netInterestIncome": "-1158000", "nonInterestIncome": "None", "operatingExpenses": "2306000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10349000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1712000", "sellingGeneralAndAdministrative": "2079000", "netIncomeFromContinuingOperations": "-5316000" }, "balance": { "goodwill": "None", "inventory": "41000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "195239000", "longTermDebt": "86722000", "shortTermDebt": "18762000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-45365000", "totalLiabilities": "100035000", "otherCurrentAssets": "-73524000", "totalCurrentAssets": "806000", "currentLongTermDebt": "None", "longTermInvestments": "12475000", "shortTermInvestments": "None", "currentNetReceivables": "69734000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "170000", "currentAccountsPayable": "11499000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "86828000", "totalShareholderEquity": "-4744000", "capitalLeaseObligations": "106000", "otherCurrentLiabilities": "-18151000", "totalCurrentLiabilities": "12194000", "otherNonCurrentLiabilities": "1013000", "totalNonCurrentLiabilities": "87841000", "cashAndShortTermInvestments": "4555000", "commonStockSharesOutstanding": "21811000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4555000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5316000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1402000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8203000", "cashflowFromInvestment": "6022000", "stockBasedCompensation": "586000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1712000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8179000, "cost_of_revenue": 10349000, "gross_profit": -2170000, "research_and_development": null, "selling_general_admin": 2079000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4476000, "depreciation_amortisation": 1712000, "ebitda": -2764000, "interest_expense": 1315000, "interest_income": null, "other_non_operating": null, "pretax_income": -5316000, "tax_provision": -586000, "effective_tax_rate": null, "net_income": -4730000, "net_income_continuing_ops": -5316000, "net_income_to_common": -4730000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4555000, "short_term_investments": null, "net_receivables": 69734000, "inventory": 41000, "other_current_assets": null, "total_current_assets": 806000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 170000, "total_assets": 195239000, "short_term_debt": 18762000, "accounts_payable": 11499000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12194000, "long_term_debt": 86722000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 87841000, "total_liabilities": 100035000, "total_debt": 105484000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -45365000, "total_equity": -4744000, "shares_outstanding": 21811000, "operating_cash_flow": 1402000, "stock_based_compensation": 586000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 6022000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8203000, "free_cash_flow": 1402000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4476000", "ebitda": "-2764000", "netIncome": "-4730000", "grossProfit": "-2170000", "depreciation": "None", "totalRevenue": "8179000", "costOfRevenue": "10349000", "interestIncome": "157000", "incomeBeforeTax": "-5316000", "interestExpense": "1315000", "operatingIncome": "-4476000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-586000", "reportedCurrency": "USD", "netInterestIncome": "-1158000", "nonInterestIncome": "None", "operatingExpenses": "2306000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10349000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1712000", "sellingGeneralAndAdministrative": "2079000", "netIncomeFromContinuingOperations": "-5316000" }, "balance": { "goodwill": "None", "inventory": "41000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "195239000", "longTermDebt": "86722000", "shortTermDebt": "18762000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-45365000", "totalLiabilities": "100035000", "otherCurrentAssets": "-73524000", "totalCurrentAssets": "806000", "currentLongTermDebt": "None", "longTermInvestments": "12475000", "shortTermInvestments": "None", "currentNetReceivables": "69734000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "170000", "currentAccountsPayable": "11499000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "86828000", "totalShareholderEquity": "-4744000", "capitalLeaseObligations": "106000", "otherCurrentLiabilities": "-18151000", "totalCurrentLiabilities": "12194000", "otherNonCurrentLiabilities": "1013000", "totalNonCurrentLiabilities": "87841000", "cashAndShortTermInvestments": "4555000", "commonStockSharesOutstanding": "21811000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4555000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5316000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1402000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8203000", "cashflowFromInvestment": "6022000", "stockBasedCompensation": "586000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1712000", "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": "2026-06-06T20:24:07.507757+00:00", "is_restated": false, "income_statement": { "revenue": 22951000, "cost_of_revenue": 25262000, "gross_profit": -2311000, "ebit": -4357000, "ebitda": -2123000, "pretax_income": -5262000, "tax_provision": -1798000, "net_income": -3805000, "net_income_to_common": -3805000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5334000, "total_current_assets": 64841000, "total_assets": 201462000, "short_term_debt": 42700000, "long_term_debt": 100606000, "total_debt": 143306000, "total_liabilities": 114972000, "total_equity": -745000, "shares_outstanding": 21542000, "goodwill_and_intangibles": 184000 }, "cash_flow": { "operating_cash_flow": -1527000, "capital_expenditure": 582000, "free_cash_flow": -945000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54113, "ticker_id": 5608, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:07.507757+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4357000", "ebitda": "-2123000", "netIncome": "-3805000", "grossProfit": "-2311000", "depreciation": "None", "totalRevenue": "22951000", "costOfRevenue": "25262000", "interestIncome": "117000", "incomeBeforeTax": "-5262000", "interestExpense": "1294000", "operatingIncome": "-4357000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-1798000", "reportedCurrency": "USD", "netInterestIncome": "-1177000", "nonInterestIncome": "None", "operatingExpenses": "2046000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25262000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2234000", "sellingGeneralAndAdministrative": "1940000", "netIncomeFromContinuingOperations": "-5262000" }, "balance": { "goodwill": "None", "inventory": "44000", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "201462000", "longTermDebt": "100606000", "shortTermDebt": "42700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "184000", "reportedCurrency": "USD", "retainedEarnings": "-40635000", "totalLiabilities": "114972000", "otherCurrentAssets": "2027000", "totalCurrentAssets": "64841000", "currentLongTermDebt": "None", "longTermInvestments": "9726000", "shortTermInvestments": "None", "currentNetReceivables": "57436000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "136621000", "currentAccountsPayable": "12489000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "100718000", "totalShareholderEquity": "-745000", "capitalLeaseObligations": "112000", "otherCurrentLiabilities": "281000", "totalCurrentLiabilities": "13507000", "otherNonCurrentLiabilities": "747000", "totalNonCurrentLiabilities": "101465000", "cashAndShortTermInvestments": "5334000", "commonStockSharesOutstanding": "21542000", "intangibleAssetsExcludingGoodwill": "184000", "cashAndCashEquivalentsAtCarryingValue": "5334000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5262000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1527000", "capitalExpenditures": "582000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-445000", "cashflowFromInvestment": "-10334000", "stockBasedCompensation": "400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "183000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2234000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 22951000, "cost_of_revenue": 25262000, "gross_profit": -2311000, "research_and_development": null, "selling_general_admin": 1940000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4357000, "depreciation_amortisation": 2234000, "ebitda": -2123000, "interest_expense": 1294000, "interest_income": null, "other_non_operating": null, "pretax_income": -5262000, "tax_provision": -1798000, "effective_tax_rate": null, "net_income": -3805000, "net_income_continuing_ops": -5262000, "net_income_to_common": -3805000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5334000, "short_term_investments": null, "net_receivables": 57436000, "inventory": 44000, "other_current_assets": null, "total_current_assets": 64841000, "net_ppe": null, "goodwill": null, "intangible_assets": 184000, "goodwill_and_intangibles": 184000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 136621000, "total_assets": 201462000, "short_term_debt": 42700000, "accounts_payable": 12489000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13507000, "long_term_debt": 100606000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 101465000, "total_liabilities": 114972000, "total_debt": 143306000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -40635000, "total_equity": -745000, "shares_outstanding": 21542000, "operating_cash_flow": -1527000, "stock_based_compensation": 400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 582000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10334000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -445000, "free_cash_flow": -945000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4357000", "ebitda": "-2123000", "netIncome": "-3805000", "grossProfit": "-2311000", "depreciation": "None", "totalRevenue": "22951000", "costOfRevenue": "25262000", "interestIncome": "117000", "incomeBeforeTax": "-5262000", "interestExpense": "1294000", "operatingIncome": "-4357000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-1798000", "reportedCurrency": "USD", "netInterestIncome": "-1177000", "nonInterestIncome": "None", "operatingExpenses": "2046000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25262000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2234000", "sellingGeneralAndAdministrative": "1940000", "netIncomeFromContinuingOperations": "-5262000" }, "balance": { "goodwill": "None", "inventory": "44000", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "201462000", "longTermDebt": "100606000", "shortTermDebt": "42700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "184000", "reportedCurrency": "USD", "retainedEarnings": "-40635000", "totalLiabilities": "114972000", "otherCurrentAssets": "2027000", "totalCurrentAssets": "64841000", "currentLongTermDebt": "None", "longTermInvestments": "9726000", "shortTermInvestments": "None", "currentNetReceivables": "57436000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "136621000", "currentAccountsPayable": "12489000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "100718000", "totalShareholderEquity": "-745000", "capitalLeaseObligations": "112000", "otherCurrentLiabilities": "281000", "totalCurrentLiabilities": "13507000", "otherNonCurrentLiabilities": "747000", "totalNonCurrentLiabilities": "101465000", "cashAndShortTermInvestments": "5334000", "commonStockSharesOutstanding": "21542000", "intangibleAssetsExcludingGoodwill": "184000", "cashAndCashEquivalentsAtCarryingValue": "5334000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5262000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1527000", "capitalExpenditures": "582000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-445000", "cashflowFromInvestment": "-10334000", "stockBasedCompensation": "400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "183000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2234000", "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": "2026-06-06T20:24:07.507757+00:00", "is_restated": false, "income_statement": { "revenue": 23945000, "cost_of_revenue": 20993000, "gross_profit": 2952000, "ebit": -6720000, "ebitda": null, "pretax_income": -4087000, "tax_provision": null, "net_income": -2361000, "net_income_to_common": -2361000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3805000, "total_current_assets": 67792000, "total_assets": 299432000, "short_term_debt": null, "long_term_debt": 195538000, "total_debt": 195538000, "total_liabilities": 233414000, "total_equity": 2623000, "shares_outstanding": 20970128, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -7578000, "capital_expenditure": 0, "free_cash_flow": -7578000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54114, "ticker_id": 5608, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:07.507757+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6720000", "ebitda": "None", "netIncome": "-2361000", "grossProfit": "2952000", "depreciation": "None", "totalRevenue": "23945000", "costOfRevenue": "20993000", "interestIncome": "71000", "incomeBeforeTax": "-4087000", "interestExpense": "1309000", "operatingIncome": "-6720000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1238000", "nonInterestIncome": "None", "operatingExpenses": "30665000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20993000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "2020000", "netIncomeFromContinuingOperations": "-4087000" }, "balance": { "goodwill": "None", "inventory": "142000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "299432000", "longTermDebt": "195538000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-36830000", "totalLiabilities": "233414000", "otherCurrentAssets": "None", "totalCurrentAssets": "67792000", "currentLongTermDebt": "None", "longTermInvestments": "3338000", "shortTermInvestments": "None", "currentNetReceivables": "2183000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "231640000", "currentAccountsPayable": "20622000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "2623000", "capitalLeaseObligations": "14076000", "otherCurrentLiabilities": "383000", "totalCurrentLiabilities": "22037000", "otherNonCurrentLiabilities": "1763000", "totalNonCurrentLiabilities": "211377000", "cashAndShortTermInvestments": "3805000", "commonStockSharesOutstanding": "20970128", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3805000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2361000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7578000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31790000", "cashflowFromInvestment": "None", "stockBasedCompensation": "709000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2567000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 23945000, "cost_of_revenue": 20993000, "gross_profit": 2952000, "research_and_development": null, "selling_general_admin": 2020000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6720000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 1309000, "interest_income": null, "other_non_operating": null, "pretax_income": -4087000, "tax_provision": null, "effective_tax_rate": null, "net_income": -2361000, "net_income_continuing_ops": -4087000, "net_income_to_common": -2361000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3805000, "short_term_investments": null, "net_receivables": 2183000, "inventory": 142000, "other_current_assets": null, "total_current_assets": 67792000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 231640000, "total_assets": 299432000, "short_term_debt": null, "accounts_payable": 20622000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22037000, "long_term_debt": 195538000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 211377000, "total_liabilities": 233414000, "total_debt": 195538000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -36830000, "total_equity": 2623000, "shares_outstanding": 20970128, "operating_cash_flow": -7578000, "stock_based_compensation": 709000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -31790000, "free_cash_flow": -7578000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6720000", "ebitda": "None", "netIncome": "-2361000", "grossProfit": "2952000", "depreciation": "None", "totalRevenue": "23945000", "costOfRevenue": "20993000", "interestIncome": "71000", "incomeBeforeTax": "-4087000", "interestExpense": "1309000", "operatingIncome": "-6720000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1238000", "nonInterestIncome": "None", "operatingExpenses": "30665000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20993000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "2020000", "netIncomeFromContinuingOperations": "-4087000" }, "balance": { "goodwill": "None", "inventory": "142000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "299432000", "longTermDebt": "195538000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-36830000", "totalLiabilities": "233414000", "otherCurrentAssets": "None", "totalCurrentAssets": "67792000", "currentLongTermDebt": "None", "longTermInvestments": "3338000", "shortTermInvestments": "None", "currentNetReceivables": "2183000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "231640000", "currentAccountsPayable": "20622000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "2623000", "capitalLeaseObligations": "14076000", "otherCurrentLiabilities": "383000", "totalCurrentLiabilities": "22037000", "otherNonCurrentLiabilities": "1763000", "totalNonCurrentLiabilities": "211377000", "cashAndShortTermInvestments": "3805000", "commonStockSharesOutstanding": "20970128", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3805000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2361000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7578000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31790000", "cashflowFromInvestment": "None", "stockBasedCompensation": "709000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2567000", "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": "2026-06-06T20:24:07.507757+00:00", "is_restated": false, "income_statement": { "revenue": 17025000, "cost_of_revenue": 18644000, "gross_profit": -1619000, "ebit": -10906000, "ebitda": -7980000, "pretax_income": -12222000, "tax_provision": -7083000, "net_income": -3409000, "net_income_to_common": -3409000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5531000, "total_current_assets": 61540000, "total_assets": 324730000, "short_term_debt": 25058000, "long_term_debt": 214832000, "total_debt": 239890000, "total_liabilities": 249974000, "total_equity": 4275000, "shares_outstanding": 21265214, "goodwill_and_intangibles": 419000 }, "cash_flow": { "operating_cash_flow": -7683000, "capital_expenditure": 4432000, "free_cash_flow": -3251000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54116, "ticker_id": 5608, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:07.507757+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10906000", "ebitda": "-7980000", "netIncome": "-3409000", "grossProfit": "-1619000", "depreciation": "None", "totalRevenue": "17025000", "costOfRevenue": "18644000", "interestIncome": "85000", "incomeBeforeTax": "-12222000", "interestExpense": "1316000", "operatingIncome": "-11405000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-7083000", "reportedCurrency": "USD", "netInterestIncome": "-1231000", "nonInterestIncome": "None", "operatingExpenses": "9786000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18644000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2926000", "sellingGeneralAndAdministrative": "1672000", "netIncomeFromContinuingOperations": "-12222000" }, "balance": { "goodwill": "None", "inventory": "148000", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "324730000", "longTermDebt": "214832000", "shortTermDebt": "25058000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "419000", "reportedCurrency": "USD", "retainedEarnings": "-34469000", "totalLiabilities": "249974000", "otherCurrentAssets": "15551000", "totalCurrentAssets": "61540000", "currentLongTermDebt": "None", "longTermInvestments": "3290000", "shortTermInvestments": "None", "currentNetReceivables": "40310000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "263190000", "currentAccountsPayable": "18801000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "227354000", "totalShareholderEquity": "4275000", "capitalLeaseObligations": "12522000", "otherCurrentLiabilities": "755000", "totalCurrentLiabilities": "20192000", "otherNonCurrentLiabilities": "3522000", "totalNonCurrentLiabilities": "229782000", "cashAndShortTermInvestments": "5531000", "commonStockSharesOutstanding": "21265214", "intangibleAssetsExcludingGoodwill": "419000", "cashAndCashEquivalentsAtCarryingValue": "5531000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12222000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7683000", "capitalExpenditures": "4432000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5723000", "cashflowFromInvestment": "-1035000", "stockBasedCompensation": "393000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2926000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17025000, "cost_of_revenue": 18644000, "gross_profit": -1619000, "research_and_development": null, "selling_general_admin": 1672000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10906000, "depreciation_amortisation": 2926000, "ebitda": -7980000, "interest_expense": 1316000, "interest_income": null, "other_non_operating": null, "pretax_income": -12222000, "tax_provision": -7083000, "effective_tax_rate": null, "net_income": -3409000, "net_income_continuing_ops": -12222000, "net_income_to_common": -3409000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5531000, "short_term_investments": null, "net_receivables": 40310000, "inventory": 148000, "other_current_assets": null, "total_current_assets": 61540000, "net_ppe": null, "goodwill": null, "intangible_assets": 419000, "goodwill_and_intangibles": 419000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 263190000, "total_assets": 324730000, "short_term_debt": 25058000, "accounts_payable": 18801000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20192000, "long_term_debt": 214832000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 229782000, "total_liabilities": 249974000, "total_debt": 239890000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -34469000, "total_equity": 4275000, "shares_outstanding": 21265214, "operating_cash_flow": -7683000, "stock_based_compensation": 393000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4432000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1035000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5723000, "free_cash_flow": -3251000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10906000", "ebitda": "-7980000", "netIncome": "-3409000", "grossProfit": "-1619000", "depreciation": "None", "totalRevenue": "17025000", "costOfRevenue": "18644000", "interestIncome": "85000", "incomeBeforeTax": "-12222000", "interestExpense": "1316000", "operatingIncome": "-11405000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-7083000", "reportedCurrency": "USD", "netInterestIncome": "-1231000", "nonInterestIncome": "None", "operatingExpenses": "9786000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18644000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2926000", "sellingGeneralAndAdministrative": "1672000", "netIncomeFromContinuingOperations": "-12222000" }, "balance": { "goodwill": "None", "inventory": "148000", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "324730000", "longTermDebt": "214832000", "shortTermDebt": "25058000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "419000", "reportedCurrency": "USD", "retainedEarnings": "-34469000", "totalLiabilities": "249974000", "otherCurrentAssets": "15551000", "totalCurrentAssets": "61540000", "currentLongTermDebt": "None", "longTermInvestments": "3290000", "shortTermInvestments": "None", "currentNetReceivables": "40310000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "263190000", "currentAccountsPayable": "18801000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "227354000", "totalShareholderEquity": "4275000", "capitalLeaseObligations": "12522000", "otherCurrentLiabilities": "755000", "totalCurrentLiabilities": "20192000", "otherNonCurrentLiabilities": "3522000", "totalNonCurrentLiabilities": "229782000", "cashAndShortTermInvestments": "5531000", "commonStockSharesOutstanding": "21265214", "intangibleAssetsExcludingGoodwill": "419000", "cashAndCashEquivalentsAtCarryingValue": "5531000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12222000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7683000", "capitalExpenditures": "4432000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5723000", "cashflowFromInvestment": "-1035000", "stockBasedCompensation": "393000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2926000", "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": "2026-06-06T20:24:07.507757+00:00", "is_restated": false, "income_statement": { "revenue": 20445000, "cost_of_revenue": 20749000, "gross_profit": -304000, "ebit": -10319000, "ebitda": -7428000, "pretax_income": -11580000, "tax_provision": -4047000, "net_income": -5726000, "net_income_to_common": -5726000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8555000, "total_current_assets": 62448000, "total_assets": 329012000, "short_term_debt": 31812000, "long_term_debt": 212632000, "total_debt": 244444000, "total_liabilities": 246400000, "total_equity": 7940000, "shares_outstanding": 21237392, "goodwill_and_intangibles": 1813000 }, "cash_flow": { "operating_cash_flow": -4509000, "capital_expenditure": 2510000, "free_cash_flow": -1999000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54117, "ticker_id": 5608, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:07.507757+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10319000", "ebitda": "-7428000", "netIncome": "-5726000", "grossProfit": "-304000", "depreciation": "None", "totalRevenue": "20445000", "costOfRevenue": "20749000", "interestIncome": "96000", "incomeBeforeTax": "-11580000", "interestExpense": "1261000", "operatingIncome": "-10961000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-4047000", "reportedCurrency": "USD", "netInterestIncome": "-1165000", "nonInterestIncome": "None", "operatingExpenses": "10657000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "642000", "costofGoodsAndServicesSold": "20749000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2891000", "sellingGeneralAndAdministrative": "1426000", "netIncomeFromContinuingOperations": "-11580000" }, "balance": { "goodwill": "None", "inventory": "157000", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "329012000", "longTermDebt": "212632000", "shortTermDebt": "31812000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1813000", "reportedCurrency": "USD", "retainedEarnings": "-31060000", "totalLiabilities": "246400000", "otherCurrentAssets": "12700000", "totalCurrentAssets": "62448000", "currentLongTermDebt": "None", "longTermInvestments": "3246000", "shortTermInvestments": "None", "currentNetReceivables": "41036000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "266564000", "currentAccountsPayable": "17576000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "241245000", "shortLongTermDebtTotal": "244444000", "totalShareholderEquity": "7940000", "capitalLeaseObligations": "12550000", "otherCurrentLiabilities": "230000", "totalCurrentLiabilities": "17806000", "otherNonCurrentLiabilities": "19604000", "totalNonCurrentLiabilities": "228594000", "cashAndShortTermInvestments": "8555000", "commonStockSharesOutstanding": "21237392", "intangibleAssetsExcludingGoodwill": "1813000", "cashAndCashEquivalentsAtCarryingValue": "8555000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11580000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4509000", "capitalExpenditures": "2510000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9135000", "cashflowFromInvestment": "-6939000", "stockBasedCompensation": "1922000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2891000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 20445000, "cost_of_revenue": 20749000, "gross_profit": -304000, "research_and_development": null, "selling_general_admin": 1426000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10319000, "depreciation_amortisation": 2891000, "ebitda": -7428000, "interest_expense": 1261000, "interest_income": null, "other_non_operating": null, "pretax_income": -11580000, "tax_provision": -4047000, "effective_tax_rate": null, "net_income": -5726000, "net_income_continuing_ops": -11580000, "net_income_to_common": -5726000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8555000, "short_term_investments": null, "net_receivables": 41036000, "inventory": 157000, "other_current_assets": null, "total_current_assets": 62448000, "net_ppe": null, "goodwill": null, "intangible_assets": 1813000, "goodwill_and_intangibles": 1813000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 266564000, "total_assets": 329012000, "short_term_debt": 31812000, "accounts_payable": 17576000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17806000, "long_term_debt": 212632000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 228594000, "total_liabilities": 246400000, "total_debt": 244444000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -31060000, "total_equity": 7940000, "shares_outstanding": 21237392, "operating_cash_flow": -4509000, "stock_based_compensation": 1922000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2510000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6939000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9135000, "free_cash_flow": -1999000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10319000", "ebitda": "-7428000", "netIncome": "-5726000", "grossProfit": "-304000", "depreciation": "None", "totalRevenue": "20445000", "costOfRevenue": "20749000", "interestIncome": "96000", "incomeBeforeTax": "-11580000", "interestExpense": "1261000", "operatingIncome": "-10961000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-4047000", "reportedCurrency": "USD", "netInterestIncome": "-1165000", "nonInterestIncome": "None", "operatingExpenses": "10657000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "642000", "costofGoodsAndServicesSold": "20749000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2891000", "sellingGeneralAndAdministrative": "1426000", "netIncomeFromContinuingOperations": "-11580000" }, "balance": { "goodwill": "None", "inventory": "157000", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "329012000", "longTermDebt": "212632000", "shortTermDebt": "31812000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1813000", "reportedCurrency": "USD", "retainedEarnings": "-31060000", "totalLiabilities": "246400000", "otherCurrentAssets": "12700000", "totalCurrentAssets": "62448000", "currentLongTermDebt": "None", "longTermInvestments": "3246000", "shortTermInvestments": "None", "currentNetReceivables": "41036000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "266564000", "currentAccountsPayable": "17576000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "241245000", "shortLongTermDebtTotal": "244444000", "totalShareholderEquity": "7940000", "capitalLeaseObligations": "12550000", "otherCurrentLiabilities": "230000", "totalCurrentLiabilities": "17806000", "otherNonCurrentLiabilities": "19604000", "totalNonCurrentLiabilities": "228594000", "cashAndShortTermInvestments": "8555000", "commonStockSharesOutstanding": "21237392", "intangibleAssetsExcludingGoodwill": "1813000", "cashAndCashEquivalentsAtCarryingValue": "8555000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11580000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4509000", "capitalExpenditures": "2510000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9135000", "cashflowFromInvestment": "-6939000", "stockBasedCompensation": "1922000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2891000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "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" ] } } }