{ "ticker": { "uuid": "231b76f7-133e-426e-8e83-0744415e13dc", "symbol": "BODI", "name": "The Beachbody Company, Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Internet Content & Information", "page_url": "https://sharemaestro.com/factors/ticker/231b76f7-133e-426e-8e83-0744415e13dc/", "api_url": "https://sharemaestro.com/factors/api/tickers/231b76f7-133e-426e-8e83-0744415e13dc/" }, "ticker_metadata": { "id": 5112, "uuid": "231b76f7-133e-426e-8e83-0744415e13dc", "symbol": "BODI", "name": "The Beachbody Company, Inc.", "asset_type": "equity", "market_cap": 77414000, "stock_exchange_id": 2, "industry": "Internet Content & Information", "sector": "Communication Services", "description": "The Beachbody Company, Inc. is a subscription health and wellness company that provides fitness, nutrition, and stress-reducing programs in the United States and internationally. The company is headquartered in El Segundo, California.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "231b76f7-133e-426e-8e83-0744415e13dc", "symbol": "BODI", "name": "The Beachbody Company, Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Internet Content & Information", "page_url": "https://sharemaestro.com/factors/ticker/231b76f7-133e-426e-8e83-0744415e13dc/", "api_url": "https://sharemaestro.com/factors/api/tickers/231b76f7-133e-426e-8e83-0744415e13dc/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.99, "value": 0.92, "quality": 0.91, "momentum": 0.97, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 10.18, "market_cap": 77052420, "pe_ratio": 14.8922, "earnings_yield": 0.0671, "ebitda_to_ev": 0.3859, "shareholder_yield": 0, "roe": 0.1506, "piotroski_f_score": 5, "momentum_12_1": 2.7288, "volatility_252d": 0.907 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": true, "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": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:59.707625+00:00", "batch_id": "" }, "size": { "price_close": 10.18, "market_cap": 77052420, "market_cap_usd": 77052420, "enterprise_value": 64957420, "shares_outstanding": 7569000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 14.8922, "pb_ratio": 2.2431, "ptbv_ratio": null, "ps_ratio": 0.3298, "pcf_ratio": 4.2526, "pfcf_ratio": 3.4233, "ev_ebitda": 2.5916, "ev_ebit": 6.8427, "ev_sales": 0.278, "ev_fcf": 2.886, "earnings_yield": 0.0671, "fcf_yield": 0.3465, "price_to_sales": 0.3298, "price_to_book": 2.2431, "price_to_cashflow": 4.2526, "ebitda_to_ev": 0.3859, "sales_yield": 3.5969 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.7291, "operating_margin": 0.0406, "net_margin": 0.0221, "ebitda_margin": 0.1073, "fcf_margin": 0.0963, "roe": 0.1506, "roa": 0.0361, "roic": 0.4175, "roc_greenblatt": null, "asset_turnover": 1.6324, "cash_conversion": 4.3502, "accruals_ratio": -0.0904, "sbc_to_revenue": 0.0214, "piotroski_f_score": 5, "altman_z_score": -4.1962, "earnings_stability_5y": 1.7671, "revenue_stability_5y": 0.3756, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 1.1902, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.1667, "net_debt_to_ebitda": -0.4825, "debt_to_assets": 0.1711, "interest_coverage": 2.1453, "current_ratio": 0.7456, "quick_ratio": 0.6203, "net_debt": -12095000, "local_beta": 0.0004, "volatility_252d": 0.907, "volatility_60d": 2.1633, "max_drawdown_12m": -0.399, "risk_adjusted_momentum": 3.0085 }, "growth": { "revenue_growth_1y": -0.3704, "revenue_growth_3y_cagr": -0.2862, "revenue_growth_5y_cagr": -0.2185, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.0874, "revenue_growth": -0.3704, "earnings_growth": null }, "momentum": { "price_return_1m": -0.252, "price_return_3m": 0.231, "price_return_6m": -0.0862, "price_return_9m": 0.7643, "price_return_12m": 1.789, "price_return_12m_ex1m": 2.7288, "momentum_6m": -0.0862, "momentum_12m": 1.789, "momentum_12_1": 2.7288, "distance_from_52w_high": -0.3428, "distance_from_52w_low": 1.7439, "relative_strength": 1.6311 }, "raw_ttm": { "revenue_ttm": 233648000, "gross_profit_ttm": 170358000, "ebit_ttm": 9493000, "ebitda_ttm": 25065000, "net_income_ttm": 5174000, "eps_diluted_ttm": 0.6836, "operating_cash_flow_ttm": 18119000, "capital_expenditure_ttm": 4389000, "fcf_ttm": 22508000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 4425000, "cash_and_equivalents": 36591000, "total_current_assets": 60274000, "total_current_liabilities": 80840000, "net_ppe": null, "total_assets": 143130000, "total_debt": 24496000, "total_equity": 34351000, "net_working_capital": -54621000, "book_value_per_share": 4.5384, "retained_earnings": -644092000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -36744000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 39, "rank_pb": 53, "rank_ptbv": 50, "rank_ps": 9, "rank_pcf": 14, "rank_ev_ebitda": 5, "rank_ev_ebit": 32, "rank_earnings_yield": 39, "rank_fcf_yield": 7, "rank_dividend_yield": 64, "rank_shareholder_yield": 64, "rank_total_yield": 64, "rank_roe": 28, "rank_roc": 50, "rank_roic": 6, "rank_gross_margin": 18, "rank_fcf_margin": 71, "rank_piotroski": 48, "rank_accruals": 24, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 97, "rank_momentum_12m": 5, "rank_momentum_12m_ex1m": 3, "rank_relative_strength": 6 }, "composites": { "value_composite": 8, "quality_composite": 9, "momentum_composite": 3, "growth_composite": 89, "yield_composite": 76, "svqf_composite": 20, "vc1_composite": 8, "vc2_composite": 11, "vc3_composite": 11, "trending_value_composite": null, "overall_composite": 1, "quality_value_composite": 0.915, "os_score": 0.99, "value_percentile": 0.92, "quality_percentile": 0.91, "momentum_percentile": 0.97, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 4, "all_cap_buyback_rank": 46, "small_cap_core_rank": 14, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": true, "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": 2976, "ticker_id": 5112, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:59.707625+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10.18, "market_cap": 77052420, "market_cap_usd": 77052420, "enterprise_value": 64957420, "shares_outstanding": 7569000, "fx_rate_to_usd": null, "pe_ratio": 14.89223425, "pb_ratio": 2.24309103, "ptbv_ratio": null, "ps_ratio": 0.32977993, "pcf_ratio": 4.25257575, "pfcf_ratio": 3.42333481, "ev_ebitda": 2.59155875, "ev_ebit": 6.84266512, "ev_sales": 0.27801402, "ev_fcf": 2.88597032, "earnings_yield": 0.06714909, "fcf_yield": 0.34650391, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.72912244, "operating_margin": 0.04062949, "net_margin": 0.02214442, "ebitda_margin": 0.10727676, "fcf_margin": 0.09633295, "roe": 0.15062152, "roa": 0.03614896, "roic": 0.41749919, "roc_greenblatt": null, "asset_turnover": 1.63241808, "cash_conversion": 4.3502126, "accruals_ratio": -0.09044226, "sbc_to_revenue": 0.02142967, "debt_to_equity": 3.16669093, "net_debt_to_ebitda": -0.48254538, "debt_to_assets": 0.17114511, "interest_coverage": 2.14531073, "current_ratio": 0.74559624, "quick_ratio": 0.62028699, "net_debt": -12095000, "revenue_growth_1y": -0.37041279, "revenue_growth_3y_cagr": -0.28621687, "revenue_growth_5y_cagr": -0.21850673, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.08741876, "piotroski_f_score": 5, "altman_z_score": -4.19620173, "earnings_stability_5y": 1.767092, "revenue_stability_5y": 0.375577, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.25202057, "price_return_3m": 0.23095526, "price_return_6m": -0.08617594, "price_return_9m": 0.76429809, "price_return_12m": 1.7890411, "price_return_12m_ex1m": 2.72876712, "distance_from_52w_high": -0.34280181, "distance_from_52w_low": 1.74393531, "relative_strength": 1.63110005, "local_beta": 0.0004, "volatility_252d": 0.907012, "volatility_60d": 2.163282, "max_drawdown_12m": -0.39896373, "revenue_ttm": 233648000, "gross_profit_ttm": 170358000, "ebit_ttm": 9493000, "ebitda_ttm": 25065000, "net_income_ttm": 5174000, "eps_diluted_ttm": 0.68357775, "operating_cash_flow_ttm": 18119000, "capital_expenditure_ttm": 4389000, "fcf_ttm": 22508000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 4425000, "cash_and_equivalents": 36591000, "total_current_assets": 60274000, "total_current_liabilities": 80840000, "net_ppe": null, "total_assets": 143130000, "total_debt": 24496000, "total_equity": 34351000, "net_working_capital": -54621000, "book_value_per_share": 4.53838024, "retained_earnings": -644092000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -36744000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 39, "rank_pb": 53, "rank_ptbv": 50, "rank_ps": 9, "rank_pcf": 14, "rank_ev_ebitda": 5, "rank_ev_ebit": 32, "rank_earnings_yield": 39, "rank_fcf_yield": 7, "rank_dividend_yield": 64, "rank_shareholder_yield": 64, "rank_total_yield": 64, "rank_roe": 28, "rank_roc": 50, "rank_roic": 6, "rank_gross_margin": 18, "rank_fcf_margin": 71, "rank_piotroski": 48, "rank_accruals": 24, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 97, "rank_momentum_12m": 5, "rank_momentum_12m_ex1m": 3, "rank_relative_strength": 6, "value_composite": 8, "quality_composite": 9, "momentum_composite": 3, "growth_composite": 89, "yield_composite": 76, "svqf_composite": 20, "vc1_composite": 8, "vc2_composite": 11, "vc3_composite": 11, "trending_value_composite": null, "overall_composite": 1, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 4, "all_cap_buyback_rank": 46, "small_cap_core_rank": 14, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": true, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 10.18, "os": 0.99, "value": 0.92, "quality": 0.91, "momentum": 0.97, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 14.8922, "earnings_yield": 0.0671, "shareholder_yield": 0, "roe": 0.1506, "momentum_12_1": 2.7288, "complete_fields": { "id": 2976, "ticker_id": 5112, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:59.707625+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10.18, "market_cap": 77052420, "market_cap_usd": 77052420, "enterprise_value": 64957420, "shares_outstanding": 7569000, "fx_rate_to_usd": null, "pe_ratio": 14.89223425, "pb_ratio": 2.24309103, "ptbv_ratio": null, "ps_ratio": 0.32977993, "pcf_ratio": 4.25257575, "pfcf_ratio": 3.42333481, "ev_ebitda": 2.59155875, "ev_ebit": 6.84266512, "ev_sales": 0.27801402, "ev_fcf": 2.88597032, "earnings_yield": 0.06714909, "fcf_yield": 0.34650391, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.72912244, "operating_margin": 0.04062949, "net_margin": 0.02214442, "ebitda_margin": 0.10727676, "fcf_margin": 0.09633295, "roe": 0.15062152, "roa": 0.03614896, "roic": 0.41749919, "roc_greenblatt": null, "asset_turnover": 1.63241808, "cash_conversion": 4.3502126, "accruals_ratio": -0.09044226, "sbc_to_revenue": 0.02142967, "debt_to_equity": 3.16669093, "net_debt_to_ebitda": -0.48254538, "debt_to_assets": 0.17114511, "interest_coverage": 2.14531073, "current_ratio": 0.74559624, "quick_ratio": 0.62028699, "net_debt": -12095000, "revenue_growth_1y": -0.37041279, "revenue_growth_3y_cagr": -0.28621687, "revenue_growth_5y_cagr": -0.21850673, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.08741876, "piotroski_f_score": 5, "altman_z_score": -4.19620173, "earnings_stability_5y": 1.767092, "revenue_stability_5y": 0.375577, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.25202057, "price_return_3m": 0.23095526, "price_return_6m": -0.08617594, "price_return_9m": 0.76429809, "price_return_12m": 1.7890411, "price_return_12m_ex1m": 2.72876712, "distance_from_52w_high": -0.34280181, "distance_from_52w_low": 1.74393531, "relative_strength": 1.63110005, "local_beta": 0.0004, "volatility_252d": 0.907012, "volatility_60d": 2.163282, "max_drawdown_12m": -0.39896373, "revenue_ttm": 233648000, "gross_profit_ttm": 170358000, "ebit_ttm": 9493000, "ebitda_ttm": 25065000, "net_income_ttm": 5174000, "eps_diluted_ttm": 0.68357775, "operating_cash_flow_ttm": 18119000, "capital_expenditure_ttm": 4389000, "fcf_ttm": 22508000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 4425000, "cash_and_equivalents": 36591000, "total_current_assets": 60274000, "total_current_liabilities": 80840000, "net_ppe": null, "total_assets": 143130000, "total_debt": 24496000, "total_equity": 34351000, "net_working_capital": -54621000, "book_value_per_share": 4.53838024, "retained_earnings": -644092000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -36744000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 39, "rank_pb": 53, "rank_ptbv": 50, "rank_ps": 9, "rank_pcf": 14, "rank_ev_ebitda": 5, "rank_ev_ebit": 32, "rank_earnings_yield": 39, "rank_fcf_yield": 7, "rank_dividend_yield": 64, "rank_shareholder_yield": 64, "rank_total_yield": 64, "rank_roe": 28, "rank_roc": 50, "rank_roic": 6, "rank_gross_margin": 18, "rank_fcf_margin": 71, "rank_piotroski": 48, "rank_accruals": 24, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 97, "rank_momentum_12m": 5, "rank_momentum_12m_ex1m": 3, "rank_relative_strength": 6, "value_composite": 8, "quality_composite": 9, "momentum_composite": 3, "growth_composite": 89, "yield_composite": 76, "svqf_composite": 20, "vc1_composite": 8, "vc2_composite": 11, "vc3_composite": 11, "trending_value_composite": null, "overall_composite": 1, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 4, "all_cap_buyback_rank": 46, "small_cap_core_rank": 14, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": true, "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": "2026-06-06T19:51:13.260866+00:00", "is_restated": false, "income_statement": { "revenue": 251727000, "cost_of_revenue": 67943000, "gross_profit": 183784000, "ebit": 8007999, "ebitda": 25561999, "pretax_income": -2735000, "tax_provision": 125000, "net_income": -2860000, "net_income_to_common": -2860000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38917000, "total_current_assets": 63838000, "total_assets": 147035000, "short_term_debt": 2098000, "long_term_debt": 22564000, "total_debt": 24662000, "total_liabilities": 115715000, "total_equity": 31320000, "shares_outstanding": 6971000, "goodwill_and_intangibles": 65166000 }, "cash_flow": { "operating_cash_flow": 21750000, "capital_expenditure": 4399000, "free_cash_flow": 26149000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31628, "ticker_id": 5112, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:13.260866+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8007999", "ebitda": "25561999", "netIncome": "-2860000", "grossProfit": "183784000", "depreciation": "None", "totalRevenue": "251727000", "costOfRevenue": "67943000", "interestIncome": "None", "incomeBeforeTax": "-2735000", "interestExpense": "4976000", "operatingIncome": "8007999", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "125000", "reportedCurrency": "USD", "netInterestIncome": "-4976000", "nonInterestIncome": "None", "operatingExpenses": "175776000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "42311000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67943000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17554000", "sellingGeneralAndAdministrative": "39907000", "netIncomeFromContinuingOperations": "-2860000" }, "balance": { "goodwill": "65166000", "inventory": "9410000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "147035000", "longTermDebt": "22564000", "shortTermDebt": "2098000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-646378000", "totalLiabilities": "115715000", "otherCurrentAssets": "14373000", "totalCurrentAssets": "63838000", "currentLongTermDebt": "1062000", "longTermInvestments": "None", "shortTermInvestments": "4250000", "currentNetReceivables": "1138000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "83197000", "currentAccountsPayable": "5304000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25400000", "totalShareholderEquity": "31320000", "capitalLeaseObligations": "1774000", "otherCurrentLiabilities": "22328000", "totalCurrentLiabilities": "86596000", "otherNonCurrentLiabilities": "5817000", "totalNonCurrentLiabilities": "29119000", "cashAndShortTermInvestments": "38917000", "commonStockSharesOutstanding": "6971000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "38917000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2860000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "5402000", "operatingCashflow": "21750000", "capitalExpenditures": "4399000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1030000", "cashflowFromInvestment": "-4399000", "stockBasedCompensation": "5615000", "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": "17554000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 251727000, "cost_of_revenue": 67943000, "gross_profit": 183784000, "research_and_development": 42311000, "selling_general_admin": 39907000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8007999, "depreciation_amortisation": 17554000, "ebitda": 25561999, "interest_expense": 4976000, "interest_income": null, "other_non_operating": null, "pretax_income": -2735000, "tax_provision": 125000, "effective_tax_rate": null, "net_income": -2860000, "net_income_continuing_ops": -2860000, "net_income_to_common": -2860000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38917000, "short_term_investments": 4250000, "net_receivables": 1138000, "inventory": 9410000, "other_current_assets": null, "total_current_assets": 63838000, "net_ppe": null, "goodwill": 65166000, "intangible_assets": null, "goodwill_and_intangibles": 65166000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 83197000, "total_assets": 147035000, "short_term_debt": 2098000, "accounts_payable": 5304000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 86596000, "long_term_debt": 22564000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 29119000, "total_liabilities": 115715000, "total_debt": 24662000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -646378000, "total_equity": 31320000, "shares_outstanding": 6971000, "operating_cash_flow": 21750000, "stock_based_compensation": 5615000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4399000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4399000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1030000, "free_cash_flow": 26149000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8007999", "ebitda": "25561999", "netIncome": "-2860000", "grossProfit": "183784000", "depreciation": "None", "totalRevenue": "251727000", "costOfRevenue": "67943000", "interestIncome": "None", "incomeBeforeTax": "-2735000", "interestExpense": "4976000", "operatingIncome": "8007999", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "125000", "reportedCurrency": "USD", "netInterestIncome": "-4976000", "nonInterestIncome": "None", "operatingExpenses": "175776000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "42311000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67943000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17554000", "sellingGeneralAndAdministrative": "39907000", "netIncomeFromContinuingOperations": "-2860000" }, "balance": { "goodwill": "65166000", "inventory": "9410000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "147035000", "longTermDebt": "22564000", "shortTermDebt": "2098000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-646378000", "totalLiabilities": "115715000", "otherCurrentAssets": "14373000", "totalCurrentAssets": "63838000", "currentLongTermDebt": "1062000", "longTermInvestments": "None", "shortTermInvestments": "4250000", "currentNetReceivables": "1138000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "83197000", "currentAccountsPayable": "5304000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25400000", "totalShareholderEquity": "31320000", "capitalLeaseObligations": "1774000", "otherCurrentLiabilities": "22328000", "totalCurrentLiabilities": "86596000", "otherNonCurrentLiabilities": "5817000", "totalNonCurrentLiabilities": "29119000", "cashAndShortTermInvestments": "38917000", "commonStockSharesOutstanding": "6971000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "38917000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2860000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "5402000", "operatingCashflow": "21750000", "capitalExpenditures": "4399000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1030000", "cashflowFromInvestment": "-4399000", "stockBasedCompensation": "5615000", "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": "17554000", "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": "2026-06-06T19:51:13.260866+00:00", "is_restated": false, "income_statement": { "revenue": 418796000, "cost_of_revenue": 131452000, "gross_profit": 287344000, "ebit": -64521000, "ebitda": -38361000, "pretax_income": -71403000, "tax_provision": 239000, "net_income": -71642000, "net_income_to_common": -71642000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20087000, "total_current_assets": 78685000, "total_assets": 174556000, "short_term_debt": 10838000, "long_term_debt": 9668000, "total_debt": 20506000, "total_liabilities": 146386000, "total_equity": 28170000, "shares_outstanding": 6818000, "goodwill_and_intangibles": 65166000 }, "cash_flow": { "operating_cash_flow": 2562000, "capital_expenditure": 4542000, "free_cash_flow": 7104000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31633, "ticker_id": 5112, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:13.260866+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-64521000", "ebitda": "-38361000", "netIncome": "-71642000", "grossProfit": "287344000", "depreciation": "None", "totalRevenue": "418796000", "costOfRevenue": "131452000", "interestIncome": "None", "incomeBeforeTax": "-71403000", "interestExpense": "6882000", "operatingIncome": "-66208000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "239000", "reportedCurrency": "USD", "netInterestIncome": "-6882000", "nonInterestIncome": "None", "operatingExpenses": "353552000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "76370000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "131452000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26160000", "sellingGeneralAndAdministrative": "49190000", "netIncomeFromContinuingOperations": "-71642000" }, "balance": { "goodwill": "65166000", "inventory": "16303000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "174556000", "longTermDebt": "9668000", "shortTermDebt": "10838000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-643518000", "totalLiabilities": "146386000", "otherCurrentAssets": "40746000", "totalCurrentAssets": "78685000", "currentLongTermDebt": "9500000", "longTermInvestments": "None", "shortTermInvestments": "100000", "currentNetReceivables": "1449000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "95871000", "currentAccountsPayable": "9534000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "22479000", "totalShareholderEquity": "28170000", "capitalLeaseObligations": "3311000", "otherCurrentLiabilities": "26868000", "totalCurrentLiabilities": "127638000", "otherNonCurrentLiabilities": "7106000", "totalNonCurrentLiabilities": "18748000", "cashAndShortTermInvestments": "20087000", "commonStockSharesOutstanding": "6818000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "20087000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-71642000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "4376000", "operatingCashflow": "2562000", "capitalExpenditures": "4542000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15868000", "cashflowFromInvestment": "1058000", "stockBasedCompensation": "17069000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "272000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47106000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 418796000, "cost_of_revenue": 131452000, "gross_profit": 287344000, "research_and_development": 76370000, "selling_general_admin": 49190000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -64521000, "depreciation_amortisation": 26160000, "ebitda": -38361000, "interest_expense": 6882000, "interest_income": null, "other_non_operating": null, "pretax_income": -71403000, "tax_provision": 239000, "effective_tax_rate": null, "net_income": -71642000, "net_income_continuing_ops": -71642000, "net_income_to_common": -71642000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20087000, "short_term_investments": 100000, "net_receivables": 1449000, "inventory": 16303000, "other_current_assets": null, "total_current_assets": 78685000, "net_ppe": null, "goodwill": 65166000, "intangible_assets": null, "goodwill_and_intangibles": 65166000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 95871000, "total_assets": 174556000, "short_term_debt": 10838000, "accounts_payable": 9534000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 127638000, "long_term_debt": 9668000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18748000, "total_liabilities": 146386000, "total_debt": 20506000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -643518000, "total_equity": 28170000, "shares_outstanding": 6818000, "operating_cash_flow": 2562000, "stock_based_compensation": 17069000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4542000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1058000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15868000, "free_cash_flow": 7104000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-64521000", "ebitda": "-38361000", "netIncome": "-71642000", "grossProfit": "287344000", "depreciation": "None", "totalRevenue": "418796000", "costOfRevenue": "131452000", "interestIncome": "None", "incomeBeforeTax": "-71403000", "interestExpense": "6882000", "operatingIncome": "-66208000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "239000", "reportedCurrency": "USD", "netInterestIncome": "-6882000", "nonInterestIncome": "None", "operatingExpenses": "353552000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "76370000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "131452000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26160000", "sellingGeneralAndAdministrative": "49190000", "netIncomeFromContinuingOperations": "-71642000" }, "balance": { "goodwill": "65166000", "inventory": "16303000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "174556000", "longTermDebt": "9668000", "shortTermDebt": "10838000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-643518000", "totalLiabilities": "146386000", "otherCurrentAssets": "40746000", "totalCurrentAssets": "78685000", "currentLongTermDebt": "9500000", "longTermInvestments": "None", "shortTermInvestments": "100000", "currentNetReceivables": "1449000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "95871000", "currentAccountsPayable": "9534000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "22479000", "totalShareholderEquity": "28170000", "capitalLeaseObligations": "3311000", "otherCurrentLiabilities": "26868000", "totalCurrentLiabilities": "127638000", "otherNonCurrentLiabilities": "7106000", "totalNonCurrentLiabilities": "18748000", "cashAndShortTermInvestments": "20087000", "commonStockSharesOutstanding": "6818000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "20087000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-71642000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "4376000", "operatingCashflow": "2562000", "capitalExpenditures": "4542000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15868000", "cashflowFromInvestment": "1058000", "stockBasedCompensation": "17069000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "272000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47106000", "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": "2026-06-06T19:51:13.260866+00:00", "is_restated": false, "income_statement": { "revenue": 527109000, "cost_of_revenue": 204022000, "gross_profit": 323087000, "ebit": -143730000, "ebitda": -80402000, "pretax_income": -152604000, "tax_provision": 37000, "net_income": -152641000, "net_income_to_common": -152641000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33309000, "total_current_assets": 119273000, "total_assets": 276839000, "short_term_debt": 9903000, "long_term_debt": 21491000, "total_debt": 31394000, "total_liabilities": 194079000, "total_equity": 82760000, "shares_outstanding": 6238777, "goodwill_and_intangibles": 106525000 }, "cash_flow": { "operating_cash_flow": -22537000, "capital_expenditure": 6576000, "free_cash_flow": -15961000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31638, "ticker_id": 5112, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:13.260866+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-143730000", "ebitda": "-80402000", "netIncome": "-152641000", "grossProfit": "323087000", "depreciation": "None", "totalRevenue": "527109000", "costOfRevenue": "204022000", "interestIncome": "None", "incomeBeforeTax": "-152604000", "interestExpense": "8874000", "operatingIncome": "-140988000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "37000", "reportedCurrency": "USD", "netInterestIncome": "-8874000", "nonInterestIncome": "None", "operatingExpenses": "464075000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "74407000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "204022000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63328000", "sellingGeneralAndAdministrative": "57932000", "netIncomeFromContinuingOperations": "-152641000" }, "balance": { "goodwill": "85166000", "inventory": "24976000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "276839000", "longTermDebt": "21491000", "shortTermDebt": "9903000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "21359000", "reportedCurrency": "USD", "retainedEarnings": "-571876000", "totalLiabilities": "194079000", "otherCurrentAssets": "59718000", "totalCurrentAssets": "119273000", "currentLongTermDebt": "8068000", "longTermInvestments": "None", "shortTermInvestments": "4250000", "currentNetReceivables": "1270000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "157566000", "currentAccountsPayable": "10659000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32819000", "totalShareholderEquity": "82760000", "capitalLeaseObligations": "3260000", "otherCurrentLiabilities": "43509000", "totalCurrentLiabilities": "165203000", "otherNonCurrentLiabilities": "5950000", "totalNonCurrentLiabilities": "28876000", "cashAndShortTermInvestments": "33309000", "commonStockSharesOutstanding": "6238777", "intangibleAssetsExcludingGoodwill": "21359000", "cashAndCashEquivalentsAtCarryingValue": "33309000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-152641000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "17508000", "operatingCashflow": "-22537000", "capitalExpenditures": "6576000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13717000", "cashflowFromInvestment": "-10826000", "stockBasedCompensation": "23891000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2178000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63328000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 527109000, "cost_of_revenue": 204022000, "gross_profit": 323087000, "research_and_development": 74407000, "selling_general_admin": 57932000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -143730000, "depreciation_amortisation": 63328000, "ebitda": -80402000, "interest_expense": 8874000, "interest_income": null, "other_non_operating": null, "pretax_income": -152604000, "tax_provision": 37000, "effective_tax_rate": null, "net_income": -152641000, "net_income_continuing_ops": -152641000, "net_income_to_common": -152641000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33309000, "short_term_investments": 4250000, "net_receivables": 1270000, "inventory": 24976000, "other_current_assets": null, "total_current_assets": 119273000, "net_ppe": null, "goodwill": 85166000, "intangible_assets": 21359000, "goodwill_and_intangibles": 106525000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 157566000, "total_assets": 276839000, "short_term_debt": 9903000, "accounts_payable": 10659000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 165203000, "long_term_debt": 21491000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 28876000, "total_liabilities": 194079000, "total_debt": 31394000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -571876000, "total_equity": 82760000, "shares_outstanding": 6238777, "operating_cash_flow": -22537000, "stock_based_compensation": 23891000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6576000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10826000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13717000, "free_cash_flow": -15961000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-143730000", "ebitda": "-80402000", "netIncome": "-152641000", "grossProfit": "323087000", "depreciation": "None", "totalRevenue": "527109000", "costOfRevenue": "204022000", "interestIncome": "None", "incomeBeforeTax": "-152604000", "interestExpense": "8874000", "operatingIncome": "-140988000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "37000", "reportedCurrency": "USD", "netInterestIncome": "-8874000", "nonInterestIncome": "None", "operatingExpenses": "464075000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "74407000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "204022000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63328000", "sellingGeneralAndAdministrative": "57932000", "netIncomeFromContinuingOperations": "-152641000" }, "balance": { "goodwill": "85166000", "inventory": "24976000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "276839000", "longTermDebt": "21491000", "shortTermDebt": "9903000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "21359000", "reportedCurrency": "USD", "retainedEarnings": "-571876000", "totalLiabilities": "194079000", "otherCurrentAssets": "59718000", "totalCurrentAssets": "119273000", "currentLongTermDebt": "8068000", "longTermInvestments": "None", "shortTermInvestments": "4250000", "currentNetReceivables": "1270000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "157566000", "currentAccountsPayable": "10659000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32819000", "totalShareholderEquity": "82760000", "capitalLeaseObligations": "3260000", "otherCurrentLiabilities": "43509000", "totalCurrentLiabilities": "165203000", "otherNonCurrentLiabilities": "5950000", "totalNonCurrentLiabilities": "28876000", "cashAndShortTermInvestments": "33309000", "commonStockSharesOutstanding": "6238777", "intangibleAssetsExcludingGoodwill": "21359000", "cashAndCashEquivalentsAtCarryingValue": "33309000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-152641000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "17508000", "operatingCashflow": "-22537000", "capitalExpenditures": "6576000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13717000", "cashflowFromInvestment": "-10826000", "stockBasedCompensation": "23891000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2178000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63328000", "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": "2026-06-06T19:51:13.260866+00:00", "is_restated": false, "income_statement": { "revenue": 692199000, "cost_of_revenue": 322626000, "gross_profit": 369573000, "ebit": -193877000, "ebitda": -94753000, "pretax_income": -197245000, "tax_provision": -3053000, "net_income": -194192000, "net_income_to_common": -194192000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 80091000, "total_current_assets": 186454000, "total_assets": 443395000, "short_term_debt": 3400000, "long_term_debt": 39735000, "total_debt": 43135000, "total_liabilities": 231853000, "total_equity": 211542000, "shares_outstanding": 6149780, "goodwill_and_intangibles": 133370000 }, "cash_flow": { "operating_cash_flow": -47173000, "capital_expenditure": 26493000, "free_cash_flow": -20680000, "dividends_paid": 491000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31643, "ticker_id": 5112, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:13.260866+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-193877000", "ebitda": "-94753000", "netIncome": "-194192000", "grossProfit": "369573000", "depreciation": "None", "totalRevenue": "692199000", "costOfRevenue": "322626000", "interestIncome": "None", "incomeBeforeTax": "-197245000", "interestExpense": "3368000", "operatingIncome": "-203157000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-3053000", "reportedCurrency": "USD", "netInterestIncome": "-3368000", "nonInterestIncome": "None", "operatingExpenses": "572730000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "104363000", "otherNonOperatingIncome": "9280000", "costofGoodsAndServicesSold": "322626000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99124000", "sellingGeneralAndAdministrative": "78426000", "netIncomeFromContinuingOperations": "-194192000" }, "balance": { "goodwill": "125166000", "inventory": "54060000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "443395000", "longTermDebt": "39735000", "shortTermDebt": "3400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "8204000", "reportedCurrency": "USD", "retainedEarnings": "-419235000", "totalLiabilities": "231853000", "otherCurrentAssets": "51437000", "totalCurrentAssets": "186454000", "currentLongTermDebt": "1250000", "longTermInvestments": "None", "shortTermInvestments": "4527000", "currentNetReceivables": "866000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "256941000", "currentAccountsPayable": "17940000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "74147000", "shortLongTermDebtTotal": "46453000", "totalShareholderEquity": "211542000", "capitalLeaseObligations": "5468000", "otherCurrentLiabilities": "62895000", "totalCurrentLiabilities": "184640000", "otherNonCurrentLiabilities": "7297000", "totalNonCurrentLiabilities": "47213000", "cashAndShortTermInvestments": "80091000", "commonStockSharesOutstanding": "6149780", "intangibleAssetsExcludingGoodwill": "8204000", "cashAndCashEquivalentsAtCarryingValue": "80091000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-194192000", "profitLoss": "None", "dividendPayout": "491000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "41510000", "operatingCashflow": "-47173000", "capitalExpenditures": "26493000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "47561000", "cashflowFromInvestment": "-26493000", "stockBasedCompensation": "17620000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "491000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-26105000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-491000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99124000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 692199000, "cost_of_revenue": 322626000, "gross_profit": 369573000, "research_and_development": 104363000, "selling_general_admin": 78426000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -193877000, "depreciation_amortisation": 99124000, "ebitda": -94753000, "interest_expense": 3368000, "interest_income": null, "other_non_operating": null, "pretax_income": -197245000, "tax_provision": -3053000, "effective_tax_rate": null, "net_income": -194192000, "net_income_continuing_ops": -194192000, "net_income_to_common": -194192000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 80091000, "short_term_investments": 4527000, "net_receivables": 866000, "inventory": 54060000, "other_current_assets": null, "total_current_assets": 186454000, "net_ppe": null, "goodwill": 125166000, "intangible_assets": 8204000, "goodwill_and_intangibles": 133370000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 256941000, "total_assets": 443395000, "short_term_debt": 3400000, "accounts_payable": 17940000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 184640000, "long_term_debt": 39735000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 47213000, "total_liabilities": 231853000, "total_debt": 43135000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -419235000, "total_equity": 211542000, "shares_outstanding": 6149780, "operating_cash_flow": -47173000, "stock_based_compensation": 17620000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26493000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26493000, "dividends_paid": 491000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 47561000, "free_cash_flow": -20680000, "net_change_in_cash": -26105000 }, "raw_data": { "income": { "ebit": "-193877000", "ebitda": "-94753000", "netIncome": "-194192000", "grossProfit": "369573000", "depreciation": "None", "totalRevenue": "692199000", "costOfRevenue": "322626000", "interestIncome": "None", "incomeBeforeTax": "-197245000", "interestExpense": "3368000", "operatingIncome": "-203157000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-3053000", "reportedCurrency": "USD", "netInterestIncome": "-3368000", "nonInterestIncome": "None", "operatingExpenses": "572730000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "104363000", "otherNonOperatingIncome": "9280000", "costofGoodsAndServicesSold": "322626000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99124000", "sellingGeneralAndAdministrative": "78426000", "netIncomeFromContinuingOperations": "-194192000" }, "balance": { "goodwill": "125166000", "inventory": "54060000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "443395000", "longTermDebt": "39735000", "shortTermDebt": "3400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "8204000", "reportedCurrency": "USD", "retainedEarnings": "-419235000", "totalLiabilities": "231853000", "otherCurrentAssets": "51437000", "totalCurrentAssets": "186454000", "currentLongTermDebt": "1250000", "longTermInvestments": "None", "shortTermInvestments": "4527000", "currentNetReceivables": "866000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "256941000", "currentAccountsPayable": "17940000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "74147000", "shortLongTermDebtTotal": "46453000", "totalShareholderEquity": "211542000", "capitalLeaseObligations": "5468000", "otherCurrentLiabilities": "62895000", "totalCurrentLiabilities": "184640000", "otherNonCurrentLiabilities": "7297000", "totalNonCurrentLiabilities": "47213000", "cashAndShortTermInvestments": "80091000", "commonStockSharesOutstanding": "6149780", "intangibleAssetsExcludingGoodwill": "8204000", "cashAndCashEquivalentsAtCarryingValue": "80091000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-194192000", "profitLoss": "None", "dividendPayout": "491000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "41510000", "operatingCashflow": "-47173000", "capitalExpenditures": "26493000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "47561000", "cashflowFromInvestment": "-26493000", "stockBasedCompensation": "17620000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "491000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-26105000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-491000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99124000", "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": "2026-06-06T19:51:13.260866+00:00", "is_restated": false, "income_statement": { "revenue": 873645000, "cost_of_revenue": 328662000, "gross_profit": 544983000, "ebit": -243385000, "ebitda": -183788000, "pretax_income": -243921000, "tax_provision": -15539000, "net_income": -228382000, "net_income_to_common": -228382000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104054000, "total_current_assets": 299372000, "total_assets": 637612000, "short_term_debt": 2307000, "long_term_debt": null, "total_debt": 2307000, "total_liabilities": 252227000, "total_equity": 385385000, "shares_outstanding": 5507180, "goodwill_and_intangibles": 171533000 }, "cash_flow": { "operating_cash_flow": -215249000, "capital_expenditure": 77911000, "free_cash_flow": -137338000, "dividends_paid": 1526000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31648, "ticker_id": 5112, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:13.260866+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-243385000", "ebitda": "-183788000", "netIncome": "-228382000", "grossProfit": "544983000", "depreciation": "None", "totalRevenue": "873645000", "costOfRevenue": "328662000", "interestIncome": "None", "incomeBeforeTax": "-243921000", "interestExpense": "536000", "operatingIncome": "-297318000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-15539000", "reportedCurrency": "USD", "netInterestIncome": "-536000", "nonInterestIncome": "None", "operatingExpenses": "842301000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "119915000", "otherNonOperatingIncome": "53933000", "costofGoodsAndServicesSold": "328662000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59597000", "sellingGeneralAndAdministrative": "79682000", "netIncomeFromContinuingOperations": "-228382000" }, "balance": { "goodwill": "125166000", "inventory": "132730000", "commonStock": "31000", "currentDebt": "None", "investments": "None", "totalAssets": "637612000", "longTermDebt": "None", "shortTermDebt": "2307000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "46367000", "reportedCurrency": "USD", "retainedEarnings": "-225043000", "totalLiabilities": "252227000", "otherCurrentAssets": "61363000", "totalCurrentAssets": "299372000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "8915000", "currentNetReceivables": "1225000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "338240000", "currentAccountsPayable": "48379000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "119711000", "shortLongTermDebtTotal": "7130000", "totalShareholderEquity": "385385000", "capitalLeaseObligations": "7130000", "otherCurrentLiabilities": "73354000", "totalCurrentLiabilities": "236232000", "otherNonCurrentLiabilities": "12830000", "totalNonCurrentLiabilities": "15995000", "cashAndShortTermInvestments": "104054000", "commonStockSharesOutstanding": "5507180", "intangibleAssetsExcludingGoodwill": "46367000", "cashAndCashEquivalentsAtCarryingValue": "104054000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-228382000", "profitLoss": "None", "dividendPayout": "1526000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-74257000", "operatingCashflow": "-215249000", "capitalExpenditures": "77911000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "390651000", "cashflowFromInvestment": "-125191000", "stockBasedCompensation": "16413000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1526000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "50211000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3154000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59597000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 873645000, "cost_of_revenue": 328662000, "gross_profit": 544983000, "research_and_development": 119915000, "selling_general_admin": 79682000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -243385000, "depreciation_amortisation": 59597000, "ebitda": -183788000, "interest_expense": 536000, "interest_income": null, "other_non_operating": null, "pretax_income": -243921000, "tax_provision": -15539000, "effective_tax_rate": null, "net_income": -228382000, "net_income_continuing_ops": -228382000, "net_income_to_common": -228382000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 104054000, "short_term_investments": 8915000, "net_receivables": 1225000, "inventory": 132730000, "other_current_assets": null, "total_current_assets": 299372000, "net_ppe": null, "goodwill": 125166000, "intangible_assets": 46367000, "goodwill_and_intangibles": 171533000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 338240000, "total_assets": 637612000, "short_term_debt": 2307000, "accounts_payable": 48379000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 236232000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15995000, "total_liabilities": 252227000, "total_debt": 2307000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -225043000, "total_equity": 385385000, "shares_outstanding": 5507180, "operating_cash_flow": -215249000, "stock_based_compensation": 16413000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 77911000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -125191000, "dividends_paid": 1526000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 390651000, "free_cash_flow": -137338000, "net_change_in_cash": 50211000 }, "raw_data": { "income": { "ebit": "-243385000", "ebitda": "-183788000", "netIncome": "-228382000", "grossProfit": "544983000", "depreciation": "None", "totalRevenue": "873645000", "costOfRevenue": "328662000", "interestIncome": "None", "incomeBeforeTax": "-243921000", "interestExpense": "536000", "operatingIncome": "-297318000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-15539000", "reportedCurrency": "USD", "netInterestIncome": "-536000", "nonInterestIncome": "None", "operatingExpenses": "842301000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "119915000", "otherNonOperatingIncome": "53933000", "costofGoodsAndServicesSold": "328662000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59597000", "sellingGeneralAndAdministrative": "79682000", "netIncomeFromContinuingOperations": "-228382000" }, "balance": { "goodwill": "125166000", "inventory": "132730000", "commonStock": "31000", "currentDebt": "None", "investments": "None", "totalAssets": "637612000", "longTermDebt": "None", "shortTermDebt": "2307000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "46367000", "reportedCurrency": "USD", "retainedEarnings": "-225043000", "totalLiabilities": "252227000", "otherCurrentAssets": "61363000", "totalCurrentAssets": "299372000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "8915000", "currentNetReceivables": "1225000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "338240000", "currentAccountsPayable": "48379000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "119711000", "shortLongTermDebtTotal": "7130000", "totalShareholderEquity": "385385000", "capitalLeaseObligations": "7130000", "otherCurrentLiabilities": "73354000", "totalCurrentLiabilities": "236232000", "otherNonCurrentLiabilities": "12830000", "totalNonCurrentLiabilities": "15995000", "cashAndShortTermInvestments": "104054000", "commonStockSharesOutstanding": "5507180", "intangibleAssetsExcludingGoodwill": "46367000", "cashAndCashEquivalentsAtCarryingValue": "104054000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-228382000", "profitLoss": "None", "dividendPayout": "1526000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-74257000", "operatingCashflow": "-215249000", "capitalExpenditures": "77911000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "390651000", "cashflowFromInvestment": "-125191000", "stockBasedCompensation": "16413000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1526000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "50211000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3154000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59597000", "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": "2026-06-06T19:51:13.260866+00:00", "is_restated": false, "income_statement": { "revenue": 863582000, "cost_of_revenue": 249707000, "gross_profit": 613875000, "ebit": -5636000, "ebitda": 38621000, "pretax_income": -6163000, "tax_provision": 15269000, "net_income": -21432000, "net_income_to_common": -21432000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56827000, "total_current_assets": 169050000, "total_assets": 356253000, "short_term_debt": 10371000, "long_term_debt": null, "total_debt": 10371000, "total_liabilities": 256995000, "total_equity": 99258000, "shares_outstanding": 6088538, "goodwill_and_intangibles": 40101000 }, "cash_flow": { "operating_cash_flow": 61430000, "capital_expenditure": 37933000, "free_cash_flow": 99363000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31653, "ticker_id": 5112, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:13.260866+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5636000", "ebitda": "38621000", "netIncome": "-21432000", "grossProfit": "613875000", "depreciation": "None", "totalRevenue": "863582000", "costOfRevenue": "249707000", "interestIncome": "None", "incomeBeforeTax": "-6163000", "interestExpense": "527000", "operatingIncome": "-6302000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "15269000", "reportedCurrency": "USD", "netInterestIncome": "-527000", "nonInterestIncome": "None", "operatingExpenses": "620177000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "93036000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "249707000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44257000", "sellingGeneralAndAdministrative": "64818000", "netIncomeFromContinuingOperations": "-21432000" }, "balance": { "goodwill": "18981000", "inventory": "65354000", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "356253000", "longTermDebt": "None", "shortTermDebt": "10371000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "21120000", "reportedCurrency": "USD", "retainedEarnings": "3339000", "totalLiabilities": "256995000", "otherCurrentAssets": "46014000", "totalCurrentAssets": "169050000", "currentLongTermDebt": "None", "longTermInvestments": "300000000", "shortTermInvestments": "3035000", "currentNetReceivables": "855000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "187203000", "currentAccountsPayable": "28981000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "113441000", "shortLongTermDebtTotal": "41623000", "totalShareholderEquity": "99258000", "capitalLeaseObligations": "41623000", "otherCurrentLiabilities": "78929000", "totalCurrentLiabilities": "219917000", "otherNonCurrentLiabilities": "31735421", "totalNonCurrentLiabilities": "37078000", "cashAndShortTermInvestments": "56827000", "commonStockSharesOutstanding": "6088538", "intangibleAssetsExcludingGoodwill": "21120000", "cashAndCashEquivalentsAtCarryingValue": "56827000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21432000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-27754000", "operatingCashflow": "61430000", "capitalExpenditures": "37933000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "165000", "cashflowFromInvestment": "-46686000", "stockBasedCompensation": "5398000", "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": "44257000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 863582000, "cost_of_revenue": 249707000, "gross_profit": 613875000, "research_and_development": 93036000, "selling_general_admin": 64818000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5636000, "depreciation_amortisation": 44257000, "ebitda": 38621000, "interest_expense": 527000, "interest_income": null, "other_non_operating": null, "pretax_income": -6163000, "tax_provision": 15269000, "effective_tax_rate": null, "net_income": -21432000, "net_income_continuing_ops": -21432000, "net_income_to_common": -21432000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56827000, "short_term_investments": 3035000, "net_receivables": 855000, "inventory": 65354000, "other_current_assets": null, "total_current_assets": 169050000, "net_ppe": null, "goodwill": 18981000, "intangible_assets": 21120000, "goodwill_and_intangibles": 40101000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 187203000, "total_assets": 356253000, "short_term_debt": 10371000, "accounts_payable": 28981000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 219917000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 37078000, "total_liabilities": 256995000, "total_debt": 10371000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3339000, "total_equity": 99258000, "shares_outstanding": 6088538, "operating_cash_flow": 61430000, "stock_based_compensation": 5398000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37933000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46686000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 165000, "free_cash_flow": 99363000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5636000", "ebitda": "38621000", "netIncome": "-21432000", "grossProfit": "613875000", "depreciation": "None", "totalRevenue": "863582000", "costOfRevenue": "249707000", "interestIncome": "None", "incomeBeforeTax": "-6163000", "interestExpense": "527000", "operatingIncome": "-6302000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "15269000", "reportedCurrency": "USD", "netInterestIncome": "-527000", "nonInterestIncome": "None", "operatingExpenses": "620177000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "93036000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "249707000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44257000", "sellingGeneralAndAdministrative": "64818000", "netIncomeFromContinuingOperations": "-21432000" }, "balance": { "goodwill": "18981000", "inventory": "65354000", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "356253000", "longTermDebt": "None", "shortTermDebt": "10371000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "21120000", "reportedCurrency": "USD", "retainedEarnings": "3339000", "totalLiabilities": "256995000", "otherCurrentAssets": "46014000", "totalCurrentAssets": "169050000", "currentLongTermDebt": "None", "longTermInvestments": "300000000", "shortTermInvestments": "3035000", "currentNetReceivables": "855000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "187203000", "currentAccountsPayable": "28981000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "113441000", "shortLongTermDebtTotal": "41623000", "totalShareholderEquity": "99258000", "capitalLeaseObligations": "41623000", "otherCurrentLiabilities": "78929000", "totalCurrentLiabilities": "219917000", "otherNonCurrentLiabilities": "31735421", "totalNonCurrentLiabilities": "37078000", "cashAndShortTermInvestments": "56827000", "commonStockSharesOutstanding": "6088538", "intangibleAssetsExcludingGoodwill": "21120000", "cashAndCashEquivalentsAtCarryingValue": "56827000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21432000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-27754000", "operatingCashflow": "61430000", "capitalExpenditures": "37933000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "165000", "cashflowFromInvestment": "-46686000", "stockBasedCompensation": "5398000", "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": "44257000", "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": "2026-06-06T19:51:13.260866+00:00", "is_restated": false, "income_statement": { "revenue": 755779000, "cost_of_revenue": 210319000, "gross_profit": 545460000, "ebit": 19695000, "ebitda": 64354000, "pretax_income": 18905000, "tax_provision": -13390000, "net_income": 32295000, "net_income_to_common": 32295000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41564000, "total_current_assets": 127708000, "total_assets": 291111000, "short_term_debt": 11364000, "long_term_debt": null, "total_debt": 11364000, "total_liabilities": 203709000, "total_equity": 87402000, "shares_outstanding": 1291555, "goodwill_and_intangibles": 12857000 }, "cash_flow": { "operating_cash_flow": 42017000, "capital_expenditure": 23810000, "free_cash_flow": 65827000, "dividends_paid": 7051000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31658, "ticker_id": 5112, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:13.260866+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19695000", "ebitda": "64354000", "netIncome": "32295000", "grossProfit": "545460000", "depreciation": "None", "totalRevenue": "755779000", "costOfRevenue": "210319000", "interestIncome": "None", "incomeBeforeTax": "18905000", "interestExpense": "790000", "operatingIncome": "18882000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-13390000", "reportedCurrency": "USD", "netInterestIncome": "-790000", "nonInterestIncome": "None", "operatingExpenses": "526578000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "84132000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "210319000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44659000", "sellingGeneralAndAdministrative": "56899000", "netIncomeFromContinuingOperations": "32295000" }, "balance": { "goodwill": "7657000", "inventory": "39728000", "commonStock": "-35626000", "currentDebt": "None", "investments": "None", "totalAssets": "291111000", "longTermDebt": "None", "shortTermDebt": "11364000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "5200000", "reportedCurrency": "USD", "retainedEarnings": "24771000", "totalLiabilities": "203709000", "otherCurrentAssets": "44898000", "totalCurrentAssets": "127708000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1518000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "163403000", "currentAccountsPayable": "16515000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "122251000", "shortLongTermDebtTotal": "50415000", "totalShareholderEquity": "87402000", "capitalLeaseObligations": "50415000", "otherCurrentLiabilities": "133794000", "totalCurrentLiabilities": "161673000", "otherNonCurrentLiabilities": "2985000", "totalNonCurrentLiabilities": "42036000", "cashAndShortTermInvestments": "41564000", "commonStockSharesOutstanding": "1291555", "intangibleAssetsExcludingGoodwill": "5200000", "cashAndCashEquivalentsAtCarryingValue": "41564000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32295000", "profitLoss": "None", "dividendPayout": "7051000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-8418000", "operatingCashflow": "42017000", "capitalExpenditures": "23810000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32051000", "cashflowFromInvestment": "-30283000", "stockBasedCompensation": "3580000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7051000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44659000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 755779000, "cost_of_revenue": 210319000, "gross_profit": 545460000, "research_and_development": 84132000, "selling_general_admin": 56899000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19695000, "depreciation_amortisation": 44659000, "ebitda": 64354000, "interest_expense": 790000, "interest_income": null, "other_non_operating": null, "pretax_income": 18905000, "tax_provision": -13390000, "effective_tax_rate": null, "net_income": 32295000, "net_income_continuing_ops": 32295000, "net_income_to_common": 32295000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41564000, "short_term_investments": null, "net_receivables": 1518000, "inventory": 39728000, "other_current_assets": null, "total_current_assets": 127708000, "net_ppe": null, "goodwill": 7657000, "intangible_assets": 5200000, "goodwill_and_intangibles": 12857000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 163403000, "total_assets": 291111000, "short_term_debt": 11364000, "accounts_payable": 16515000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 161673000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 42036000, "total_liabilities": 203709000, "total_debt": 11364000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 24771000, "total_equity": 87402000, "shares_outstanding": 1291555, "operating_cash_flow": 42017000, "stock_based_compensation": 3580000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23810000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30283000, "dividends_paid": 7051000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32051000, "free_cash_flow": 65827000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19695000", "ebitda": "64354000", "netIncome": "32295000", "grossProfit": "545460000", "depreciation": "None", "totalRevenue": "755779000", "costOfRevenue": "210319000", "interestIncome": "None", "incomeBeforeTax": "18905000", "interestExpense": "790000", "operatingIncome": "18882000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-13390000", "reportedCurrency": "USD", "netInterestIncome": "-790000", "nonInterestIncome": "None", "operatingExpenses": "526578000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "84132000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "210319000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44659000", "sellingGeneralAndAdministrative": "56899000", "netIncomeFromContinuingOperations": "32295000" }, "balance": { "goodwill": "7657000", "inventory": "39728000", "commonStock": "-35626000", "currentDebt": "None", "investments": "None", "totalAssets": "291111000", "longTermDebt": "None", "shortTermDebt": "11364000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "5200000", "reportedCurrency": "USD", "retainedEarnings": "24771000", "totalLiabilities": "203709000", "otherCurrentAssets": "44898000", "totalCurrentAssets": "127708000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1518000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "163403000", "currentAccountsPayable": "16515000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "122251000", "shortLongTermDebtTotal": "50415000", "totalShareholderEquity": "87402000", "capitalLeaseObligations": "50415000", "otherCurrentLiabilities": "133794000", "totalCurrentLiabilities": "161673000", "otherNonCurrentLiabilities": "2985000", "totalNonCurrentLiabilities": "42036000", "cashAndShortTermInvestments": "41564000", "commonStockSharesOutstanding": "1291555", "intangibleAssetsExcludingGoodwill": "5200000", "cashAndCashEquivalentsAtCarryingValue": "41564000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32295000", "profitLoss": "None", "dividendPayout": "7051000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-8418000", "operatingCashflow": "42017000", "capitalExpenditures": "23810000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32051000", "cashflowFromInvestment": "-30283000", "stockBasedCompensation": "3580000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7051000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44659000", "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": "2026-06-06T19:51:13.260866+00:00", "is_restated": false, "income_statement": { "revenue": 790289000, "cost_of_revenue": 228915000, "gross_profit": 561374000, "ebit": 5948000, "ebitda": 64634000, "pretax_income": 116000, "tax_provision": 21752000, "net_income": -21636000, "net_income_to_common": -21636000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61473000, "total_current_assets": 137461000, "total_assets": 250172000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 200843000, "total_equity": 49329000, "shares_outstanding": 1195977, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 63615000, "capital_expenditure": 23912000, "free_cash_flow": 87527000, "dividends_paid": 28681000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31659, "ticker_id": 5112, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:13.260866+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5948000", "ebitda": "64634000", "netIncome": "-21636000", "grossProfit": "561374000", "depreciation": "None", "totalRevenue": "790289000", "costOfRevenue": "228915000", "interestIncome": "None", "incomeBeforeTax": "116000", "interestExpense": "268000", "operatingIncome": "5948000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "21752000", "reportedCurrency": "USD", "netInterestIncome": "-268000", "nonInterestIncome": "None", "operatingExpenses": "562151000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "91189000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "228915000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58686000", "sellingGeneralAndAdministrative": "63096000", "netIncomeFromContinuingOperations": "116000" }, "balance": { "goodwill": "None", "inventory": "34050000", "commonStock": "30120000", "currentDebt": "None", "investments": "None", "totalAssets": "250172000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-74740000", "totalLiabilities": "200843000", "otherCurrentAssets": "32554000", "totalCurrentAssets": "137461000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "6824000", "currentNetReceivables": "2560000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "112711000", "currentAccountsPayable": "14445000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "102009000", "shortLongTermDebtTotal": "24788000", "totalShareholderEquity": "49329000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "147388000", "totalCurrentLiabilities": "161833000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "39010000", "cashAndShortTermInvestments": "61473000", "commonStockSharesOutstanding": "1195977", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "61473000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "116000", "profitLoss": "None", "dividendPayout": "28681000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-2208000", "operatingCashflow": "63615000", "capitalExpenditures": "23912000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-66343000", "cashflowFromInvestment": "-22817000", "stockBasedCompensation": "3649000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28681000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-158091000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58686000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 790289000, "cost_of_revenue": 228915000, "gross_profit": 561374000, "research_and_development": 91189000, "selling_general_admin": 63096000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5948000, "depreciation_amortisation": 58686000, "ebitda": 64634000, "interest_expense": 268000, "interest_income": null, "other_non_operating": null, "pretax_income": 116000, "tax_provision": 21752000, "effective_tax_rate": null, "net_income": -21636000, "net_income_continuing_ops": 116000, "net_income_to_common": -21636000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 61473000, "short_term_investments": 6824000, "net_receivables": 2560000, "inventory": 34050000, "other_current_assets": null, "total_current_assets": 137461000, "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": 112711000, "total_assets": 250172000, "short_term_debt": null, "accounts_payable": 14445000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 161833000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 39010000, "total_liabilities": 200843000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -74740000, "total_equity": 49329000, "shares_outstanding": 1195977, "operating_cash_flow": 63615000, "stock_based_compensation": 3649000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23912000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22817000, "dividends_paid": 28681000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -66343000, "free_cash_flow": 87527000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5948000", "ebitda": "64634000", "netIncome": "-21636000", "grossProfit": "561374000", "depreciation": "None", "totalRevenue": "790289000", "costOfRevenue": "228915000", "interestIncome": "None", "incomeBeforeTax": "116000", "interestExpense": "268000", "operatingIncome": "5948000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "21752000", "reportedCurrency": "USD", "netInterestIncome": "-268000", "nonInterestIncome": "None", "operatingExpenses": "562151000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "91189000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "228915000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58686000", "sellingGeneralAndAdministrative": "63096000", "netIncomeFromContinuingOperations": "116000" }, "balance": { "goodwill": "None", "inventory": "34050000", "commonStock": "30120000", "currentDebt": "None", "investments": "None", "totalAssets": "250172000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-74740000", "totalLiabilities": "200843000", "otherCurrentAssets": "32554000", "totalCurrentAssets": "137461000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "6824000", "currentNetReceivables": "2560000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "112711000", "currentAccountsPayable": "14445000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "102009000", "shortLongTermDebtTotal": "24788000", "totalShareholderEquity": "49329000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "147388000", "totalCurrentLiabilities": "161833000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "39010000", "cashAndShortTermInvestments": "61473000", "commonStockSharesOutstanding": "1195977", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "61473000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "116000", "profitLoss": "None", "dividendPayout": "28681000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-2208000", "operatingCashflow": "63615000", "capitalExpenditures": "23912000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-66343000", "cashflowFromInvestment": "-22817000", "stockBasedCompensation": "3649000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28681000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-158091000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58686000", "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": "2026-06-06T19:51:13.260866+00:00", "is_restated": false, "income_statement": { "revenue": 54284000, "cost_of_revenue": 16161000, "gross_profit": 38123000, "ebit": 3114000, "ebitda": 6711000, "pretax_income": 2318000, "tax_provision": 32000, "net_income": 2286000, "net_income_to_common": 2286000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36591000, "total_current_assets": 60274000, "total_assets": 143130000, "short_term_debt": 2536000, "long_term_debt": 21960000, "total_debt": 24496000, "total_liabilities": 108779000, "total_equity": 34351000, "shares_outstanding": 7569000, "goodwill_and_intangibles": 71095000 }, "cash_flow": { "operating_cash_flow": -1289000, "capital_expenditure": 684000, "free_cash_flow": -605000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31626, "ticker_id": 5112, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:13.260866+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3114000", "ebitda": "6711000", "netIncome": "2286000", "grossProfit": "38123000", "depreciation": "None", "totalRevenue": "54284000", "costOfRevenue": "16161000", "interestIncome": "None", "incomeBeforeTax": "2318000", "interestExpense": "1014000", "operatingIncome": "3114000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "32000", "reportedCurrency": "USD", "netInterestIncome": "-1014000", "nonInterestIncome": "None", "operatingExpenses": "35009000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8531000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16161000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3597000", "sellingGeneralAndAdministrative": "7719000", "netIncomeFromContinuingOperations": "2286000" }, "balance": { "goodwill": "65166000", "inventory": "10130000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "143130000", "longTermDebt": "21960000", "shortTermDebt": "2536000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "5929000", "reportedCurrency": "USD", "retainedEarnings": "-644092000", "totalLiabilities": "108779000", "otherCurrentAssets": "7840000", "totalCurrentAssets": "60274000", "currentLongTermDebt": "1594000", "longTermInvestments": "None", "shortTermInvestments": "4250000", "currentNetReceivables": "1463000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "82856000", "currentAccountsPayable": "6307000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25098000", "totalShareholderEquity": "34351000", "capitalLeaseObligations": "1544000", "otherCurrentLiabilities": "16830000", "totalCurrentLiabilities": "80840000", "otherNonCurrentLiabilities": "5377000", "totalNonCurrentLiabilities": "27938999", "cashAndShortTermInvestments": "36591000", "commonStockSharesOutstanding": "7569000", "intangibleAssetsExcludingGoodwill": "5929000", "cashAndCashEquivalentsAtCarryingValue": "36591000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2262000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-1315000", "operatingCashflow": "-1289000", "capitalExpenditures": "684000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-358000", "cashflowFromInvestment": "-684000", "stockBasedCompensation": "1118000", "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": "3597000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 54284000, "cost_of_revenue": 16161000, "gross_profit": 38123000, "research_and_development": 8531000, "selling_general_admin": 7719000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3114000, "depreciation_amortisation": 3597000, "ebitda": 6711000, "interest_expense": 1014000, "interest_income": null, "other_non_operating": null, "pretax_income": 2318000, "tax_provision": 32000, "effective_tax_rate": null, "net_income": 2286000, "net_income_continuing_ops": 2286000, "net_income_to_common": 2286000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36591000, "short_term_investments": 4250000, "net_receivables": 1463000, "inventory": 10130000, "other_current_assets": null, "total_current_assets": 60274000, "net_ppe": null, "goodwill": 65166000, "intangible_assets": 5929000, "goodwill_and_intangibles": 71095000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 82856000, "total_assets": 143130000, "short_term_debt": 2536000, "accounts_payable": 6307000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 80840000, "long_term_debt": 21960000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 27938999, "total_liabilities": 108779000, "total_debt": 24496000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -644092000, "total_equity": 34351000, "shares_outstanding": 7569000, "operating_cash_flow": -1289000, "stock_based_compensation": 1118000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 684000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -684000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -358000, "free_cash_flow": -605000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3114000", "ebitda": "6711000", "netIncome": "2286000", "grossProfit": "38123000", "depreciation": "None", "totalRevenue": "54284000", "costOfRevenue": "16161000", "interestIncome": "None", "incomeBeforeTax": "2318000", "interestExpense": "1014000", "operatingIncome": "3114000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "32000", "reportedCurrency": "USD", "netInterestIncome": "-1014000", "nonInterestIncome": "None", "operatingExpenses": "35009000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8531000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16161000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3597000", "sellingGeneralAndAdministrative": "7719000", "netIncomeFromContinuingOperations": "2286000" }, "balance": { "goodwill": "65166000", "inventory": "10130000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "143130000", "longTermDebt": "21960000", "shortTermDebt": "2536000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "5929000", "reportedCurrency": "USD", "retainedEarnings": "-644092000", "totalLiabilities": "108779000", "otherCurrentAssets": "7840000", "totalCurrentAssets": "60274000", "currentLongTermDebt": "1594000", "longTermInvestments": "None", "shortTermInvestments": "4250000", "currentNetReceivables": "1463000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "82856000", "currentAccountsPayable": "6307000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25098000", "totalShareholderEquity": "34351000", "capitalLeaseObligations": "1544000", "otherCurrentLiabilities": "16830000", "totalCurrentLiabilities": "80840000", "otherNonCurrentLiabilities": "5377000", "totalNonCurrentLiabilities": "27938999", "cashAndShortTermInvestments": "36591000", "commonStockSharesOutstanding": "7569000", "intangibleAssetsExcludingGoodwill": "5929000", "cashAndCashEquivalentsAtCarryingValue": "36591000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2262000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-1315000", "operatingCashflow": "-1289000", "capitalExpenditures": "684000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-358000", "cashflowFromInvestment": "-684000", "stockBasedCompensation": "1118000", "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": "3597000", "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": "2026-06-06T19:51:13.260866+00:00", "is_restated": false, "income_statement": { "revenue": 55536000, "cost_of_revenue": 14188000, "gross_profit": 41348000, "ebit": 6334000, "ebitda": 10154000, "pretax_income": 5247000, "tax_provision": 28000, "net_income": 5219000, "net_income_to_common": 5219000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38917000, "total_current_assets": 63838000, "total_assets": 147035000, "short_term_debt": 2098000, "long_term_debt": 22564000, "total_debt": 24662000, "total_liabilities": 115715000, "total_equity": 31320000, "shares_outstanding": 6971000, "goodwill_and_intangibles": 65166000 }, "cash_flow": { "operating_cash_flow": 4983000, "capital_expenditure": 701000, "free_cash_flow": 5684000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31627, "ticker_id": 5112, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:13.260866+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6334000", "ebitda": "10154000", "netIncome": "5219000", "grossProfit": "41348000", "depreciation": "None", "totalRevenue": "55536000", "costOfRevenue": "14188000", "interestIncome": "None", "incomeBeforeTax": "5247000", "interestExpense": "1087000", "operatingIncome": "8180000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "28000", "reportedCurrency": "USD", "netInterestIncome": "-1087000", "nonInterestIncome": "None", "operatingExpenses": "33168000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8698000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14188000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3820000", "sellingGeneralAndAdministrative": "6540000", "netIncomeFromContinuingOperations": "5219000" }, "balance": { "goodwill": "65166000", "inventory": "9410000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "147035000", "longTermDebt": "22564000", "shortTermDebt": "2098000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-646378000", "totalLiabilities": "115715000", "otherCurrentAssets": "14373000", "totalCurrentAssets": "63838000", "currentLongTermDebt": "1062000", "longTermInvestments": "None", "shortTermInvestments": "4250000", "currentNetReceivables": "1138000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "83197000", "currentAccountsPayable": "5304000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25400000", "totalShareholderEquity": "31320000", "capitalLeaseObligations": "1774000", "otherCurrentLiabilities": "22328000", "totalCurrentLiabilities": "86596000", "otherNonCurrentLiabilities": "5817000", "totalNonCurrentLiabilities": "29119000", "cashAndShortTermInvestments": "38917000", "commonStockSharesOutstanding": "6971000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "38917000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5219000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1503000", "operatingCashflow": "4983000", "capitalExpenditures": "701000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "519000", "cashflowFromInvestment": "-701000", "stockBasedCompensation": "871000", "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": "3820000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 55536000, "cost_of_revenue": 14188000, "gross_profit": 41348000, "research_and_development": 8698000, "selling_general_admin": 6540000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6334000, "depreciation_amortisation": 3820000, "ebitda": 10154000, "interest_expense": 1087000, "interest_income": null, "other_non_operating": null, "pretax_income": 5247000, "tax_provision": 28000, "effective_tax_rate": null, "net_income": 5219000, "net_income_continuing_ops": 5219000, "net_income_to_common": 5219000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38917000, "short_term_investments": 4250000, "net_receivables": 1138000, "inventory": 9410000, "other_current_assets": null, "total_current_assets": 63838000, "net_ppe": null, "goodwill": 65166000, "intangible_assets": null, "goodwill_and_intangibles": 65166000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 83197000, "total_assets": 147035000, "short_term_debt": 2098000, "accounts_payable": 5304000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 86596000, "long_term_debt": 22564000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 29119000, "total_liabilities": 115715000, "total_debt": 24662000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -646378000, "total_equity": 31320000, "shares_outstanding": 6971000, "operating_cash_flow": 4983000, "stock_based_compensation": 871000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 701000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -701000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 519000, "free_cash_flow": 5684000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6334000", "ebitda": "10154000", "netIncome": "5219000", "grossProfit": "41348000", "depreciation": "None", "totalRevenue": "55536000", "costOfRevenue": "14188000", "interestIncome": "None", "incomeBeforeTax": "5247000", "interestExpense": "1087000", "operatingIncome": "8180000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "28000", "reportedCurrency": "USD", "netInterestIncome": "-1087000", "nonInterestIncome": "None", "operatingExpenses": "33168000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8698000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14188000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3820000", "sellingGeneralAndAdministrative": "6540000", "netIncomeFromContinuingOperations": "5219000" }, "balance": { "goodwill": "65166000", "inventory": "9410000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "147035000", "longTermDebt": "22564000", "shortTermDebt": "2098000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-646378000", "totalLiabilities": "115715000", "otherCurrentAssets": "14373000", "totalCurrentAssets": "63838000", "currentLongTermDebt": "1062000", "longTermInvestments": "None", "shortTermInvestments": "4250000", "currentNetReceivables": "1138000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "83197000", "currentAccountsPayable": "5304000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25400000", "totalShareholderEquity": "31320000", "capitalLeaseObligations": "1774000", "otherCurrentLiabilities": "22328000", "totalCurrentLiabilities": "86596000", "otherNonCurrentLiabilities": "5817000", "totalNonCurrentLiabilities": "29119000", "cashAndShortTermInvestments": "38917000", "commonStockSharesOutstanding": "6971000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "38917000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5219000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1503000", "operatingCashflow": "4983000", "capitalExpenditures": "701000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "519000", "cashflowFromInvestment": "-701000", "stockBasedCompensation": "871000", "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": "3820000", "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": "2026-06-06T19:51:13.260866+00:00", "is_restated": false, "income_statement": { "revenue": 59887000, "cost_of_revenue": 15238000, "gross_profit": 44649000, "ebit": 4576000, "ebitda": 8382000, "pretax_income": 3520000, "tax_provision": -49000, "net_income": 3569000, "net_income_to_common": 3569000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33949000, "total_current_assets": 60376000, "total_assets": 146412000, "short_term_debt": 1591000, "long_term_debt": 22929000, "total_debt": 24520000, "total_liabilities": 121722000, "total_equity": 24690000, "shares_outstanding": 7046000, "goodwill_and_intangibles": 65166000 }, "cash_flow": { "operating_cash_flow": 10187000, "capital_expenditure": 1187000, "free_cash_flow": 11374000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31629, "ticker_id": 5112, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:13.260866+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4576000", "ebitda": "8382000", "netIncome": "3569000", "grossProfit": "44649000", "depreciation": "None", "totalRevenue": "59887000", "costOfRevenue": "15238000", "interestIncome": "None", "incomeBeforeTax": "3520000", "interestExpense": "1056000", "operatingIncome": "4986000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-49000", "reportedCurrency": "USD", "netInterestIncome": "-1056000", "nonInterestIncome": "None", "operatingExpenses": "39675000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10406000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15238000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3806000", "sellingGeneralAndAdministrative": "10139000", "netIncomeFromContinuingOperations": "3569000" }, "balance": { "goodwill": "65166000", "inventory": "11149000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "146412000", "longTermDebt": "22929000", "shortTermDebt": "1591000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-651597000", "totalLiabilities": "121722000", "otherCurrentAssets": "7750000", "totalCurrentAssets": "60376000", "currentLongTermDebt": "531000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7528000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "86036000", "currentAccountsPayable": "4280000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25489000", "totalShareholderEquity": "24690000", "capitalLeaseObligations": "2029000", "otherCurrentLiabilities": "24957000", "totalCurrentLiabilities": "93078000", "otherNonCurrentLiabilities": "4746000", "totalNonCurrentLiabilities": "28644000", "cashAndShortTermInvestments": "33949000", "commonStockSharesOutstanding": "7046000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "33949000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3569000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-441000", "operatingCashflow": "10187000", "capitalExpenditures": "1187000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-274000", "cashflowFromInvestment": "-1187000", "stockBasedCompensation": "1003000", "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": "3806000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 59887000, "cost_of_revenue": 15238000, "gross_profit": 44649000, "research_and_development": 10406000, "selling_general_admin": 10139000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4576000, "depreciation_amortisation": 3806000, "ebitda": 8382000, "interest_expense": 1056000, "interest_income": null, "other_non_operating": null, "pretax_income": 3520000, "tax_provision": -49000, "effective_tax_rate": null, "net_income": 3569000, "net_income_continuing_ops": 3569000, "net_income_to_common": 3569000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33949000, "short_term_investments": null, "net_receivables": 7528000, "inventory": 11149000, "other_current_assets": null, "total_current_assets": 60376000, "net_ppe": null, "goodwill": 65166000, "intangible_assets": null, "goodwill_and_intangibles": 65166000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 86036000, "total_assets": 146412000, "short_term_debt": 1591000, "accounts_payable": 4280000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 93078000, "long_term_debt": 22929000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 28644000, "total_liabilities": 121722000, "total_debt": 24520000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -651597000, "total_equity": 24690000, "shares_outstanding": 7046000, "operating_cash_flow": 10187000, "stock_based_compensation": 1003000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1187000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1187000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -274000, "free_cash_flow": 11374000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4576000", "ebitda": "8382000", "netIncome": "3569000", "grossProfit": "44649000", "depreciation": "None", "totalRevenue": "59887000", "costOfRevenue": "15238000", "interestIncome": "None", "incomeBeforeTax": "3520000", "interestExpense": "1056000", "operatingIncome": "4986000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-49000", "reportedCurrency": "USD", "netInterestIncome": "-1056000", "nonInterestIncome": "None", "operatingExpenses": "39675000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10406000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15238000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3806000", "sellingGeneralAndAdministrative": "10139000", "netIncomeFromContinuingOperations": "3569000" }, "balance": { "goodwill": "65166000", "inventory": "11149000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "146412000", "longTermDebt": "22929000", "shortTermDebt": "1591000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-651597000", "totalLiabilities": "121722000", "otherCurrentAssets": "7750000", "totalCurrentAssets": "60376000", "currentLongTermDebt": "531000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7528000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "86036000", "currentAccountsPayable": "4280000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25489000", "totalShareholderEquity": "24690000", "capitalLeaseObligations": "2029000", "otherCurrentLiabilities": "24957000", "totalCurrentLiabilities": "93078000", "otherNonCurrentLiabilities": "4746000", "totalNonCurrentLiabilities": "28644000", "cashAndShortTermInvestments": "33949000", "commonStockSharesOutstanding": "7046000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "33949000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3569000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-441000", "operatingCashflow": "10187000", "capitalExpenditures": "1187000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-274000", "cashflowFromInvestment": "-1187000", "stockBasedCompensation": "1003000", "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": "3806000", "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": "2026-06-06T19:51:13.260866+00:00", "is_restated": false, "income_statement": { "revenue": 63941000, "cost_of_revenue": 17703000, "gross_profit": 46238000, "ebit": -4531000, "ebitda": -182000, "pretax_income": -5799000, "tax_provision": 101000, "net_income": -5900000, "net_income_to_common": -5900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25461000, "total_current_assets": 57295000, "total_assets": 145894000, "short_term_debt": 1361000, "long_term_debt": 23300000, "total_debt": 24661000, "total_liabilities": 125736000, "total_equity": 20158000, "shares_outstanding": 6917000, "goodwill_and_intangibles": 65166000 }, "cash_flow": { "operating_cash_flow": 4238000, "capital_expenditure": 1817000, "free_cash_flow": 6055000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31630, "ticker_id": 5112, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:13.260866+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4531000", "ebitda": "-182000", "netIncome": "-5900000", "grossProfit": "46238000", "depreciation": "None", "totalRevenue": "63941000", "costOfRevenue": "17703000", "interestIncome": "None", "incomeBeforeTax": "-5799000", "interestExpense": "1268000", "operatingIncome": "-1472000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "101000", "reportedCurrency": "USD", "netInterestIncome": "-1268000", "nonInterestIncome": "None", "operatingExpenses": "47710000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10611000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17703000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4349000", "sellingGeneralAndAdministrative": "11571000", "netIncomeFromContinuingOperations": "-5900000" }, "balance": { "goodwill": "65166000", "inventory": "11406000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "145894000", "longTermDebt": "23300000", "shortTermDebt": "1361000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-655166000", "totalLiabilities": "125736000", "otherCurrentAssets": "18577000", "totalCurrentAssets": "57295000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "4250000", "currentNetReceivables": "1851000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "88599000", "currentAccountsPayable": "4970000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26030000", "totalShareholderEquity": "20158000", "capitalLeaseObligations": "2730000", "otherCurrentLiabilities": "20404000", "totalCurrentLiabilities": "96134000", "otherNonCurrentLiabilities": "4933000", "totalNonCurrentLiabilities": "29602000", "cashAndShortTermInvestments": "25461000", "commonStockSharesOutstanding": "6917000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25461000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "1663000", "operatingCashflow": "4238000", "capitalExpenditures": "1817000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4514000", "cashflowFromInvestment": "-1817000", "stockBasedCompensation": "2015000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "78000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4349000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 63941000, "cost_of_revenue": 17703000, "gross_profit": 46238000, "research_and_development": 10611000, "selling_general_admin": 11571000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4531000, "depreciation_amortisation": 4349000, "ebitda": -182000, "interest_expense": 1268000, "interest_income": null, "other_non_operating": null, "pretax_income": -5799000, "tax_provision": 101000, "effective_tax_rate": null, "net_income": -5900000, "net_income_continuing_ops": -5900000, "net_income_to_common": -5900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25461000, "short_term_investments": 4250000, "net_receivables": 1851000, "inventory": 11406000, "other_current_assets": null, "total_current_assets": 57295000, "net_ppe": null, "goodwill": 65166000, "intangible_assets": null, "goodwill_and_intangibles": 65166000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 88599000, "total_assets": 145894000, "short_term_debt": 1361000, "accounts_payable": 4970000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 96134000, "long_term_debt": 23300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 29602000, "total_liabilities": 125736000, "total_debt": 24661000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -655166000, "total_equity": 20158000, "shares_outstanding": 6917000, "operating_cash_flow": 4238000, "stock_based_compensation": 2015000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1817000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1817000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4514000, "free_cash_flow": 6055000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4531000", "ebitda": "-182000", "netIncome": "-5900000", "grossProfit": "46238000", "depreciation": "None", "totalRevenue": "63941000", "costOfRevenue": "17703000", "interestIncome": "None", "incomeBeforeTax": "-5799000", "interestExpense": "1268000", "operatingIncome": "-1472000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "101000", "reportedCurrency": "USD", "netInterestIncome": "-1268000", "nonInterestIncome": "None", "operatingExpenses": "47710000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10611000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17703000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4349000", "sellingGeneralAndAdministrative": "11571000", "netIncomeFromContinuingOperations": "-5900000" }, "balance": { "goodwill": "65166000", "inventory": "11406000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "145894000", "longTermDebt": "23300000", "shortTermDebt": "1361000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-655166000", "totalLiabilities": "125736000", "otherCurrentAssets": "18577000", "totalCurrentAssets": "57295000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "4250000", "currentNetReceivables": "1851000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "88599000", "currentAccountsPayable": "4970000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26030000", "totalShareholderEquity": "20158000", "capitalLeaseObligations": "2730000", "otherCurrentLiabilities": "20404000", "totalCurrentLiabilities": "96134000", "otherNonCurrentLiabilities": "4933000", "totalNonCurrentLiabilities": "29602000", "cashAndShortTermInvestments": "25461000", "commonStockSharesOutstanding": "6917000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25461000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "1663000", "operatingCashflow": "4238000", "capitalExpenditures": "1817000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4514000", "cashflowFromInvestment": "-1817000", "stockBasedCompensation": "2015000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "78000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4349000", "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": "2026-06-06T19:51:13.260866+00:00", "is_restated": false, "income_statement": { "revenue": 72363000, "cost_of_revenue": 20814000, "gross_profit": 51549000, "ebit": -4138000, "ebitda": 1479000, "pretax_income": -5703000, "tax_provision": 45000, "net_income": -5748000, "net_income_to_common": -5748000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18026000, "total_current_assets": 61658000, "total_assets": 152539000, "short_term_debt": 17777000, "long_term_debt": null, "total_debt": 17777000, "total_liabilities": 128504000, "total_equity": 24035000, "shares_outstanding": 6883000, "goodwill_and_intangibles": 65166000 }, "cash_flow": { "operating_cash_flow": 2342000, "capital_expenditure": 694000, "free_cash_flow": 3036000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31631, "ticker_id": 5112, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:13.260866+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4138000", "ebitda": "1479000", "netIncome": "-5748000", "grossProfit": "51549000", "depreciation": "None", "totalRevenue": "72363000", "costOfRevenue": "20814000", "interestIncome": "None", "incomeBeforeTax": "-5703000", "interestExpense": "1565000", "operatingIncome": "-3674000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "45000", "reportedCurrency": "USD", "netInterestIncome": "-1565000", "nonInterestIncome": "None", "operatingExpenses": "55223000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12596000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20814000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5617000", "sellingGeneralAndAdministrative": "11657000", "netIncomeFromContinuingOperations": "-5748000" }, "balance": { "goodwill": "65166000", "inventory": "13480000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "152539000", "longTermDebt": "None", "shortTermDebt": "17777000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-649266000", "totalLiabilities": "128504000", "otherCurrentAssets": "28219000", "totalCurrentAssets": "61658000", "currentLongTermDebt": "16425000", "longTermInvestments": "None", "shortTermInvestments": "4250000", "currentNetReceivables": "1933000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "90881000", "currentAccountsPayable": "8173000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19452000", "totalShareholderEquity": "24035000", "capitalLeaseObligations": "3027000", "otherCurrentLiabilities": "20059000", "totalCurrentLiabilities": "118844000", "otherNonCurrentLiabilities": "7985000", "totalNonCurrentLiabilities": "9660000", "cashAndShortTermInvestments": "18026000", "commonStockSharesOutstanding": "6883000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "18026000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5748000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "2677000", "operatingCashflow": "2342000", "capitalExpenditures": "694000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3729000", "cashflowFromInvestment": "-694000", "stockBasedCompensation": "1726000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-151000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6345000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 72363000, "cost_of_revenue": 20814000, "gross_profit": 51549000, "research_and_development": 12596000, "selling_general_admin": 11657000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4138000, "depreciation_amortisation": 5617000, "ebitda": 1479000, "interest_expense": 1565000, "interest_income": null, "other_non_operating": null, "pretax_income": -5703000, "tax_provision": 45000, "effective_tax_rate": null, "net_income": -5748000, "net_income_continuing_ops": -5748000, "net_income_to_common": -5748000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18026000, "short_term_investments": 4250000, "net_receivables": 1933000, "inventory": 13480000, "other_current_assets": null, "total_current_assets": 61658000, "net_ppe": null, "goodwill": 65166000, "intangible_assets": null, "goodwill_and_intangibles": 65166000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 90881000, "total_assets": 152539000, "short_term_debt": 17777000, "accounts_payable": 8173000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 118844000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9660000, "total_liabilities": 128504000, "total_debt": 17777000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -649266000, "total_equity": 24035000, "shares_outstanding": 6883000, "operating_cash_flow": 2342000, "stock_based_compensation": 1726000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 694000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -694000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3729000, "free_cash_flow": 3036000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4138000", "ebitda": "1479000", "netIncome": "-5748000", "grossProfit": "51549000", "depreciation": "None", "totalRevenue": "72363000", "costOfRevenue": "20814000", "interestIncome": "None", "incomeBeforeTax": "-5703000", "interestExpense": "1565000", "operatingIncome": "-3674000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "45000", "reportedCurrency": "USD", "netInterestIncome": "-1565000", "nonInterestIncome": "None", "operatingExpenses": "55223000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12596000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20814000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5617000", "sellingGeneralAndAdministrative": "11657000", "netIncomeFromContinuingOperations": "-5748000" }, "balance": { "goodwill": "65166000", "inventory": "13480000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "152539000", "longTermDebt": "None", "shortTermDebt": "17777000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-649266000", "totalLiabilities": "128504000", "otherCurrentAssets": "28219000", "totalCurrentAssets": "61658000", "currentLongTermDebt": "16425000", "longTermInvestments": "None", "shortTermInvestments": "4250000", "currentNetReceivables": "1933000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "90881000", "currentAccountsPayable": "8173000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19452000", "totalShareholderEquity": "24035000", "capitalLeaseObligations": "3027000", "otherCurrentLiabilities": "20059000", "totalCurrentLiabilities": "118844000", "otherNonCurrentLiabilities": "7985000", "totalNonCurrentLiabilities": "9660000", "cashAndShortTermInvestments": "18026000", "commonStockSharesOutstanding": "6883000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "18026000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5748000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "2677000", "operatingCashflow": "2342000", "capitalExpenditures": "694000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3729000", "cashflowFromInvestment": "-694000", "stockBasedCompensation": "1726000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-151000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6345000", "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": "2026-06-06T19:51:13.260866+00:00", "is_restated": false, "income_statement": { "revenue": 86374000, "cost_of_revenue": 25499000, "gross_profit": 60875000, "ebit": -32854000, "ebitda": -17029000, "pretax_income": -34563000, "tax_provision": -5000, "net_income": -34558000, "net_income_to_common": -34558000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20087000, "total_current_assets": 78685000, "total_assets": 174556000, "short_term_debt": 10838000, "long_term_debt": 9668000, "total_debt": 20506000, "total_liabilities": 146386000, "total_equity": 28170000, "shares_outstanding": 6857000, "goodwill_and_intangibles": 65166000 }, "cash_flow": { "operating_cash_flow": -6729000, "capital_expenditure": 568000, "free_cash_flow": -6161000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31632, "ticker_id": 5112, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:13.260866+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-32854000", "ebitda": "-17029000", "netIncome": "-34558000", "grossProfit": "60875000", "depreciation": "None", "totalRevenue": "86374000", "costOfRevenue": "25499000", "interestIncome": "None", "incomeBeforeTax": "-34563000", "interestExpense": "1709000", "operatingIncome": "-32893000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-5000", "reportedCurrency": "USD", "netInterestIncome": "-1709000", "nonInterestIncome": "None", "operatingExpenses": "93768000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22109000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25499000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15825000", "sellingGeneralAndAdministrative": "11559000", "netIncomeFromContinuingOperations": "-34558000" }, "balance": { "goodwill": "65166000", "inventory": "16303000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "174556000", "longTermDebt": "9668000", "shortTermDebt": "10838000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-643518000", "totalLiabilities": "146386000", "otherCurrentAssets": "40746000", "totalCurrentAssets": "78685000", "currentLongTermDebt": "9500000", "longTermInvestments": "None", "shortTermInvestments": "100000", "currentNetReceivables": "1449000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "95871000", "currentAccountsPayable": "9534000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "22479000", "totalShareholderEquity": "28170000", "capitalLeaseObligations": "3311000", "otherCurrentLiabilities": "26868000", "totalCurrentLiabilities": "127638000", "otherNonCurrentLiabilities": "7106000", "totalNonCurrentLiabilities": "18748000", "cashAndShortTermInvestments": "20087000", "commonStockSharesOutstanding": "6857000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "20087000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34558000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "214000", "operatingCashflow": "-6729000", "capitalExpenditures": "568000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4058000", "cashflowFromInvestment": "-568000", "stockBasedCompensation": "4374000", "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": "15825000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 86374000, "cost_of_revenue": 25499000, "gross_profit": 60875000, "research_and_development": 22109000, "selling_general_admin": 11559000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -32854000, "depreciation_amortisation": 15825000, "ebitda": -17029000, "interest_expense": 1709000, "interest_income": null, "other_non_operating": null, "pretax_income": -34563000, "tax_provision": -5000, "effective_tax_rate": null, "net_income": -34558000, "net_income_continuing_ops": -34558000, "net_income_to_common": -34558000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20087000, "short_term_investments": 100000, "net_receivables": 1449000, "inventory": 16303000, "other_current_assets": null, "total_current_assets": 78685000, "net_ppe": null, "goodwill": 65166000, "intangible_assets": null, "goodwill_and_intangibles": 65166000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 95871000, "total_assets": 174556000, "short_term_debt": 10838000, "accounts_payable": 9534000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 127638000, "long_term_debt": 9668000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18748000, "total_liabilities": 146386000, "total_debt": 20506000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -643518000, "total_equity": 28170000, "shares_outstanding": 6857000, "operating_cash_flow": -6729000, "stock_based_compensation": 4374000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 568000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -568000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4058000, "free_cash_flow": -6161000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-32854000", "ebitda": "-17029000", "netIncome": "-34558000", "grossProfit": "60875000", "depreciation": "None", "totalRevenue": "86374000", "costOfRevenue": "25499000", "interestIncome": "None", "incomeBeforeTax": "-34563000", "interestExpense": "1709000", "operatingIncome": "-32893000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-5000", "reportedCurrency": "USD", "netInterestIncome": "-1709000", "nonInterestIncome": "None", "operatingExpenses": "93768000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22109000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25499000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15825000", "sellingGeneralAndAdministrative": "11559000", "netIncomeFromContinuingOperations": "-34558000" }, "balance": { "goodwill": "65166000", "inventory": "16303000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "174556000", "longTermDebt": "9668000", "shortTermDebt": "10838000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-643518000", "totalLiabilities": "146386000", "otherCurrentAssets": "40746000", "totalCurrentAssets": "78685000", "currentLongTermDebt": "9500000", "longTermInvestments": "None", "shortTermInvestments": "100000", "currentNetReceivables": "1449000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "95871000", "currentAccountsPayable": "9534000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "22479000", "totalShareholderEquity": "28170000", "capitalLeaseObligations": "3311000", "otherCurrentLiabilities": "26868000", "totalCurrentLiabilities": "127638000", "otherNonCurrentLiabilities": "7106000", "totalNonCurrentLiabilities": "18748000", "cashAndShortTermInvestments": "20087000", "commonStockSharesOutstanding": "6857000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "20087000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34558000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "214000", "operatingCashflow": "-6729000", "capitalExpenditures": "568000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4058000", "cashflowFromInvestment": "-568000", "stockBasedCompensation": "4374000", "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": "15825000", "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": "2026-06-06T19:51:13.260866+00:00", "is_restated": false, "income_statement": { "revenue": 102193000, "cost_of_revenue": 33382000, "gross_profit": 68811000, "ebit": -10242000, "ebitda": 1598000, "pretax_income": -11888000, "tax_provision": 115000, "net_income": -12003000, "net_income_to_common": -12003000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32313000, "total_current_assets": 95251000, "total_assets": 225465000, "short_term_debt": 12800000, "long_term_debt": 10019000, "total_debt": 22819000, "total_liabilities": 167090000, "total_equity": 58375000, "shares_outstanding": 6841000, "goodwill_and_intangibles": 99664000 }, "cash_flow": { "operating_cash_flow": 1082000, "capital_expenditure": 1029000, "free_cash_flow": 2111000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31634, "ticker_id": 5112, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:13.260866+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10242000", "ebitda": "1598000", "netIncome": "-12003000", "grossProfit": "68811000", "depreciation": "None", "totalRevenue": "102193000", "costOfRevenue": "33382000", "interestIncome": "None", "incomeBeforeTax": "-11888000", "interestExpense": "1646000", "operatingIncome": "-13010000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "115000", "reportedCurrency": "USD", "netInterestIncome": "-1646000", "nonInterestIncome": "None", "operatingExpenses": "81821000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19382000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33382000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11840000", "sellingGeneralAndAdministrative": "11760000", "netIncomeFromContinuingOperations": "-12003000" }, "balance": { "goodwill": "85166000", "inventory": "18008000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "225465000", "longTermDebt": "10019000", "shortTermDebt": "12800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "14498000", "reportedCurrency": "USD", "retainedEarnings": "-608960000", "totalLiabilities": "167090000", "otherCurrentAssets": "38991000", "totalCurrentAssets": "95251000", "currentLongTermDebt": "11704000", "longTermInvestments": "None", "shortTermInvestments": "4250000", "currentNetReceivables": "1689000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "130214000", "currentAccountsPayable": "7110000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "24667000", "totalShareholderEquity": "58375000", "capitalLeaseObligations": "2944000", "otherCurrentLiabilities": "39923000", "totalCurrentLiabilities": "148617000", "otherNonCurrentLiabilities": "6606000", "totalNonCurrentLiabilities": "18473000", "cashAndShortTermInvestments": "32313000", "commonStockSharesOutstanding": "6841000", "intangibleAssetsExcludingGoodwill": "14498000", "cashAndCashEquivalentsAtCarryingValue": "32313000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12003000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "4031000", "operatingCashflow": "1082000", "capitalExpenditures": "1029000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-306000", "cashflowFromInvestment": "-1029000", "stockBasedCompensation": "3591000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "6000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11840000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 102193000, "cost_of_revenue": 33382000, "gross_profit": 68811000, "research_and_development": 19382000, "selling_general_admin": 11760000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10242000, "depreciation_amortisation": 11840000, "ebitda": 1598000, "interest_expense": 1646000, "interest_income": null, "other_non_operating": null, "pretax_income": -11888000, "tax_provision": 115000, "effective_tax_rate": null, "net_income": -12003000, "net_income_continuing_ops": -12003000, "net_income_to_common": -12003000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32313000, "short_term_investments": 4250000, "net_receivables": 1689000, "inventory": 18008000, "other_current_assets": null, "total_current_assets": 95251000, "net_ppe": null, "goodwill": 85166000, "intangible_assets": 14498000, "goodwill_and_intangibles": 99664000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 130214000, "total_assets": 225465000, "short_term_debt": 12800000, "accounts_payable": 7110000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 148617000, "long_term_debt": 10019000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18473000, "total_liabilities": 167090000, "total_debt": 22819000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -608960000, "total_equity": 58375000, "shares_outstanding": 6841000, "operating_cash_flow": 1082000, "stock_based_compensation": 3591000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1029000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1029000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -306000, "free_cash_flow": 2111000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10242000", "ebitda": "1598000", "netIncome": "-12003000", "grossProfit": "68811000", "depreciation": "None", "totalRevenue": "102193000", "costOfRevenue": "33382000", "interestIncome": "None", "incomeBeforeTax": "-11888000", "interestExpense": "1646000", "operatingIncome": "-13010000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "115000", "reportedCurrency": "USD", "netInterestIncome": "-1646000", "nonInterestIncome": "None", "operatingExpenses": "81821000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19382000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33382000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11840000", "sellingGeneralAndAdministrative": "11760000", "netIncomeFromContinuingOperations": "-12003000" }, "balance": { "goodwill": "85166000", "inventory": "18008000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "225465000", "longTermDebt": "10019000", "shortTermDebt": "12800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "14498000", "reportedCurrency": "USD", "retainedEarnings": "-608960000", "totalLiabilities": "167090000", "otherCurrentAssets": "38991000", "totalCurrentAssets": "95251000", "currentLongTermDebt": "11704000", "longTermInvestments": "None", "shortTermInvestments": "4250000", "currentNetReceivables": "1689000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "130214000", "currentAccountsPayable": "7110000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "24667000", "totalShareholderEquity": "58375000", "capitalLeaseObligations": "2944000", "otherCurrentLiabilities": "39923000", "totalCurrentLiabilities": "148617000", "otherNonCurrentLiabilities": "6606000", "totalNonCurrentLiabilities": "18473000", "cashAndShortTermInvestments": "32313000", "commonStockSharesOutstanding": "6841000", "intangibleAssetsExcludingGoodwill": "14498000", "cashAndCashEquivalentsAtCarryingValue": "32313000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12003000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "4031000", "operatingCashflow": "1082000", "capitalExpenditures": "1029000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-306000", "cashflowFromInvestment": "-1029000", "stockBasedCompensation": "3591000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "6000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11840000", "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": "2026-06-06T19:51:13.260866+00:00", "is_restated": false, "income_statement": { "revenue": 110183000, "cost_of_revenue": 33807000, "gross_profit": 76376000, "ebit": -9146000, "ebitda": 377000, "pretax_income": -10798000, "tax_provision": 67000, "net_income": -10865000, "net_income_to_common": -10865000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32327000, "total_current_assets": 103412000, "total_assets": 244959000, "short_term_debt": 5216000, "long_term_debt": 19271000, "total_debt": 24487000, "total_liabilities": 178200000, "total_equity": 66759000, "shares_outstanding": 6813000, "goodwill_and_intangibles": 102068000 }, "cash_flow": { "operating_cash_flow": -925000, "capital_expenditure": 1246000, "free_cash_flow": 321000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31635, "ticker_id": 5112, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:13.260866+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9146000", "ebitda": "377000", "netIncome": "-10865000", "grossProfit": "76376000", "depreciation": "None", "totalRevenue": "110183000", "costOfRevenue": "33807000", "interestIncome": "None", "incomeBeforeTax": "-10798000", "interestExpense": "1652000", "operatingIncome": "-9482000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "67000", "reportedCurrency": "USD", "netInterestIncome": "-1652000", "nonInterestIncome": "None", "operatingExpenses": "85858000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17162000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33807000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9523000", "sellingGeneralAndAdministrative": "12388000", "netIncomeFromContinuingOperations": "-10865000" }, "balance": { "goodwill": "85166000", "inventory": "23782000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "244959000", "longTermDebt": "19271000", "shortTermDebt": "5216000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "16902000", "reportedCurrency": "USD", "retainedEarnings": "-596957000", "totalLiabilities": "178200000", "otherCurrentAssets": "44424000", "totalCurrentAssets": "103412000", "currentLongTermDebt": "2188000", "longTermInvestments": "None", "shortTermInvestments": "1128000", "currentNetReceivables": "1751000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "141547000", "currentAccountsPayable": "12772000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26535000", "totalShareholderEquity": "66759000", "capitalLeaseObligations": "3562000", "otherCurrentLiabilities": "33308000", "totalCurrentLiabilities": "146587000", "otherNonCurrentLiabilities": "10294000", "totalNonCurrentLiabilities": "31613000", "cashAndShortTermInvestments": "32327000", "commonStockSharesOutstanding": "6813000", "intangibleAssetsExcludingGoodwill": "16902000", "cashAndCashEquivalentsAtCarryingValue": "32327000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10865000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-3366000", "operatingCashflow": "-925000", "capitalExpenditures": "1246000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4285000", "cashflowFromInvestment": "-1246000", "stockBasedCompensation": "4739000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9523000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 110183000, "cost_of_revenue": 33807000, "gross_profit": 76376000, "research_and_development": 17162000, "selling_general_admin": 12388000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9146000, "depreciation_amortisation": 9523000, "ebitda": 377000, "interest_expense": 1652000, "interest_income": null, "other_non_operating": null, "pretax_income": -10798000, "tax_provision": 67000, "effective_tax_rate": null, "net_income": -10865000, "net_income_continuing_ops": -10865000, "net_income_to_common": -10865000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32327000, "short_term_investments": 1128000, "net_receivables": 1751000, "inventory": 23782000, "other_current_assets": null, "total_current_assets": 103412000, "net_ppe": null, "goodwill": 85166000, "intangible_assets": 16902000, "goodwill_and_intangibles": 102068000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 141547000, "total_assets": 244959000, "short_term_debt": 5216000, "accounts_payable": 12772000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 146587000, "long_term_debt": 19271000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 31613000, "total_liabilities": 178200000, "total_debt": 24487000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -596957000, "total_equity": 66759000, "shares_outstanding": 6813000, "operating_cash_flow": -925000, "stock_based_compensation": 4739000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1246000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1246000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4285000, "free_cash_flow": 321000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9146000", "ebitda": "377000", "netIncome": "-10865000", "grossProfit": "76376000", "depreciation": "None", "totalRevenue": "110183000", "costOfRevenue": "33807000", "interestIncome": "None", "incomeBeforeTax": "-10798000", "interestExpense": "1652000", "operatingIncome": "-9482000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "67000", "reportedCurrency": "USD", "netInterestIncome": "-1652000", "nonInterestIncome": "None", "operatingExpenses": "85858000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17162000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33807000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9523000", "sellingGeneralAndAdministrative": "12388000", "netIncomeFromContinuingOperations": "-10865000" }, "balance": { "goodwill": "85166000", "inventory": "23782000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "244959000", "longTermDebt": "19271000", "shortTermDebt": "5216000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "16902000", "reportedCurrency": "USD", "retainedEarnings": "-596957000", "totalLiabilities": "178200000", "otherCurrentAssets": "44424000", "totalCurrentAssets": "103412000", "currentLongTermDebt": "2188000", "longTermInvestments": "None", "shortTermInvestments": "1128000", "currentNetReceivables": "1751000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "141547000", "currentAccountsPayable": "12772000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26535000", "totalShareholderEquity": "66759000", "capitalLeaseObligations": "3562000", "otherCurrentLiabilities": "33308000", "totalCurrentLiabilities": "146587000", "otherNonCurrentLiabilities": "10294000", "totalNonCurrentLiabilities": "31613000", "cashAndShortTermInvestments": "32327000", "commonStockSharesOutstanding": "6813000", "intangibleAssetsExcludingGoodwill": "16902000", "cashAndCashEquivalentsAtCarryingValue": "32327000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10865000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-3366000", "operatingCashflow": "-925000", "capitalExpenditures": "1246000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4285000", "cashflowFromInvestment": "-1246000", "stockBasedCompensation": "4739000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9523000", "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": "2026-06-06T19:51:13.260866+00:00", "is_restated": false, "income_statement": { "revenue": 120046000, "cost_of_revenue": 38764000, "gross_profit": 81282000, "ebit": -12279000, "ebitda": -2361000, "pretax_income": -14154000, "tax_provision": 62000, "net_income": -14216000, "net_income_to_common": -14216000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38829000, "total_current_assets": 116442000, "total_assets": 263022000, "short_term_debt": 7802000, "long_term_debt": 18680000, "total_debt": 26482000, "total_liabilities": 190281000, "total_equity": 72741000, "shares_outstanding": 6761000, "goodwill_and_intangibles": 103817000 }, "cash_flow": { "operating_cash_flow": 9134000, "capital_expenditure": 1699000, "free_cash_flow": 10833000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31636, "ticker_id": 5112, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:13.260866+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12279000", "ebitda": "-2361000", "netIncome": "-14216000", "grossProfit": "81282000", "depreciation": "None", "totalRevenue": "120046000", "costOfRevenue": "38764000", "interestIncome": "None", "incomeBeforeTax": "-14154000", "interestExpense": "1875000", "operatingIncome": "-10823000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "62000", "reportedCurrency": "USD", "netInterestIncome": "-1875000", "nonInterestIncome": "None", "operatingExpenses": "92105000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17717000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38764000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9918000", "sellingGeneralAndAdministrative": "13483000", "netIncomeFromContinuingOperations": "-14216000" }, "balance": { "goodwill": "85166000", "inventory": "20807000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "263022000", "longTermDebt": "18680000", "shortTermDebt": "7802000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "18651000", "reportedCurrency": "USD", "retainedEarnings": "-586092000", "totalLiabilities": "190281000", "otherCurrentAssets": "55193000", "totalCurrentAssets": "116442000", "currentLongTermDebt": "5875000", "longTermInvestments": "None", "shortTermInvestments": "4250000", "currentNetReceivables": "1613000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "146580000", "currentAccountsPayable": "8432000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "28735000", "totalShareholderEquity": "72741000", "capitalLeaseObligations": "4180000", "otherCurrentLiabilities": "40875000", "totalCurrentLiabilities": "162679000", "otherNonCurrentLiabilities": "6669000", "totalNonCurrentLiabilities": "27602000", "cashAndShortTermInvestments": "38829000", "commonStockSharesOutstanding": "6761000", "intangibleAssetsExcludingGoodwill": "18651000", "cashAndCashEquivalentsAtCarryingValue": "38829000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14216000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "3497000", "operatingCashflow": "9134000", "capitalExpenditures": "1699000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7219000", "cashflowFromInvestment": "3901000", "stockBasedCompensation": "4365000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-206000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9918000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 120046000, "cost_of_revenue": 38764000, "gross_profit": 81282000, "research_and_development": 17717000, "selling_general_admin": 13483000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12279000, "depreciation_amortisation": 9918000, "ebitda": -2361000, "interest_expense": 1875000, "interest_income": null, "other_non_operating": null, "pretax_income": -14154000, "tax_provision": 62000, "effective_tax_rate": null, "net_income": -14216000, "net_income_continuing_ops": -14216000, "net_income_to_common": -14216000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38829000, "short_term_investments": 4250000, "net_receivables": 1613000, "inventory": 20807000, "other_current_assets": null, "total_current_assets": 116442000, "net_ppe": null, "goodwill": 85166000, "intangible_assets": 18651000, "goodwill_and_intangibles": 103817000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 146580000, "total_assets": 263022000, "short_term_debt": 7802000, "accounts_payable": 8432000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 162679000, "long_term_debt": 18680000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 27602000, "total_liabilities": 190281000, "total_debt": 26482000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -586092000, "total_equity": 72741000, "shares_outstanding": 6761000, "operating_cash_flow": 9134000, "stock_based_compensation": 4365000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1699000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 3901000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7219000, "free_cash_flow": 10833000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12279000", "ebitda": "-2361000", "netIncome": "-14216000", "grossProfit": "81282000", "depreciation": "None", "totalRevenue": "120046000", "costOfRevenue": "38764000", "interestIncome": "None", "incomeBeforeTax": "-14154000", "interestExpense": "1875000", "operatingIncome": "-10823000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "62000", "reportedCurrency": "USD", "netInterestIncome": "-1875000", "nonInterestIncome": "None", "operatingExpenses": "92105000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17717000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38764000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9918000", "sellingGeneralAndAdministrative": "13483000", "netIncomeFromContinuingOperations": "-14216000" }, "balance": { "goodwill": "85166000", "inventory": "20807000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "263022000", "longTermDebt": "18680000", "shortTermDebt": "7802000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "18651000", "reportedCurrency": "USD", "retainedEarnings": "-586092000", "totalLiabilities": "190281000", "otherCurrentAssets": "55193000", "totalCurrentAssets": "116442000", "currentLongTermDebt": "5875000", "longTermInvestments": "None", "shortTermInvestments": "4250000", "currentNetReceivables": "1613000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "146580000", "currentAccountsPayable": "8432000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "28735000", "totalShareholderEquity": "72741000", "capitalLeaseObligations": "4180000", "otherCurrentLiabilities": "40875000", "totalCurrentLiabilities": "162679000", "otherNonCurrentLiabilities": "6669000", "totalNonCurrentLiabilities": "27602000", "cashAndShortTermInvestments": "38829000", "commonStockSharesOutstanding": "6761000", "intangibleAssetsExcludingGoodwill": "18651000", "cashAndCashEquivalentsAtCarryingValue": "38829000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14216000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "3497000", "operatingCashflow": "9134000", "capitalExpenditures": "1699000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7219000", "cashflowFromInvestment": "3901000", "stockBasedCompensation": "4365000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-206000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9918000", "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": "2026-06-06T19:51:13.260866+00:00", "is_restated": false, "income_statement": { "revenue": 119010000, "cost_of_revenue": 45038000, "gross_profit": 73972000, "ebit": -17332000, "ebitda": -1886000, "pretax_income": -65101000, "tax_provision": -62000, "net_income": -65039000, "net_income_to_common": -65039000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33309000, "total_current_assets": 119273000, "total_assets": 276839000, "short_term_debt": 9903000, "long_term_debt": 21491000, "total_debt": 31394000, "total_liabilities": 194079000, "total_equity": 82760000, "shares_outstanding": 6307000, "goodwill_and_intangibles": 85166000 }, "cash_flow": { "operating_cash_flow": -7954000, "capital_expenditure": 1077000, "free_cash_flow": -6877000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31637, "ticker_id": 5112, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:13.260866+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-17332000", "ebitda": "-1886000", "netIncome": "-65039000", "grossProfit": "73972000", "depreciation": "None", "totalRevenue": "119010000", "costOfRevenue": "45038000", "interestIncome": "None", "incomeBeforeTax": "-65101000", "interestExpense": "2101000", "operatingIncome": "-60371000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-62000", "reportedCurrency": "USD", "netInterestIncome": "-2101000", "nonInterestIncome": "None", "operatingExpenses": "134343000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17782000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45038000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15446000", "sellingGeneralAndAdministrative": "13570000", "netIncomeFromContinuingOperations": "-65039000" }, "balance": { "goodwill": "85166000", "inventory": "24976000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "276839000", "longTermDebt": "21491000", "shortTermDebt": "9903000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-571876000", "totalLiabilities": "194079000", "otherCurrentAssets": "59718000", "totalCurrentAssets": "119273000", "currentLongTermDebt": "8068000", "longTermInvestments": "None", "shortTermInvestments": "4250000", "currentNetReceivables": "1270000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "157566000", "currentAccountsPayable": "10659000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32819000", "totalShareholderEquity": "82760000", "capitalLeaseObligations": "3260000", "otherCurrentLiabilities": "43509000", "totalCurrentLiabilities": "165203000", "otherNonCurrentLiabilities": "5950000", "totalNonCurrentLiabilities": "28876000", "cashAndShortTermInvestments": "33309000", "commonStockSharesOutstanding": "6307000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "33309000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-65039000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "5624000", "operatingCashflow": "-7954000", "capitalExpenditures": "1077000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4010000", "cashflowFromInvestment": "-1077000", "stockBasedCompensation": "4739000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15446000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 119010000, "cost_of_revenue": 45038000, "gross_profit": 73972000, "research_and_development": 17782000, "selling_general_admin": 13570000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -17332000, "depreciation_amortisation": 15446000, "ebitda": -1886000, "interest_expense": 2101000, "interest_income": null, "other_non_operating": null, "pretax_income": -65101000, "tax_provision": -62000, "effective_tax_rate": null, "net_income": -65039000, "net_income_continuing_ops": -65039000, "net_income_to_common": -65039000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33309000, "short_term_investments": 4250000, "net_receivables": 1270000, "inventory": 24976000, "other_current_assets": null, "total_current_assets": 119273000, "net_ppe": null, "goodwill": 85166000, "intangible_assets": null, "goodwill_and_intangibles": 85166000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 157566000, "total_assets": 276839000, "short_term_debt": 9903000, "accounts_payable": 10659000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 165203000, "long_term_debt": 21491000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 28876000, "total_liabilities": 194079000, "total_debt": 31394000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -571876000, "total_equity": 82760000, "shares_outstanding": 6307000, "operating_cash_flow": -7954000, "stock_based_compensation": 4739000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1077000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1077000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4010000, "free_cash_flow": -6877000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-17332000", "ebitda": "-1886000", "netIncome": "-65039000", "grossProfit": "73972000", "depreciation": "None", "totalRevenue": "119010000", "costOfRevenue": "45038000", "interestIncome": "None", "incomeBeforeTax": "-65101000", "interestExpense": "2101000", "operatingIncome": "-60371000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-62000", "reportedCurrency": "USD", "netInterestIncome": "-2101000", "nonInterestIncome": "None", "operatingExpenses": "134343000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17782000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45038000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15446000", "sellingGeneralAndAdministrative": "13570000", "netIncomeFromContinuingOperations": "-65039000" }, "balance": { "goodwill": "85166000", "inventory": "24976000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "276839000", "longTermDebt": "21491000", "shortTermDebt": "9903000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-571876000", "totalLiabilities": "194079000", "otherCurrentAssets": "59718000", "totalCurrentAssets": "119273000", "currentLongTermDebt": "8068000", "longTermInvestments": "None", "shortTermInvestments": "4250000", "currentNetReceivables": "1270000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "157566000", "currentAccountsPayable": "10659000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32819000", "totalShareholderEquity": "82760000", "capitalLeaseObligations": "3260000", "otherCurrentLiabilities": "43509000", "totalCurrentLiabilities": "165203000", "otherNonCurrentLiabilities": "5950000", "totalNonCurrentLiabilities": "28876000", "cashAndShortTermInvestments": "33309000", "commonStockSharesOutstanding": "6307000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "33309000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-65039000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "5624000", "operatingCashflow": "-7954000", "capitalExpenditures": "1077000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4010000", "cashflowFromInvestment": "-1077000", "stockBasedCompensation": "4739000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15446000", "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": "2026-06-06T19:51:13.260866+00:00", "is_restated": false, "income_statement": { "revenue": 128250000, "cost_of_revenue": 53219000, "gross_profit": 75031000, "ebit": -30529000, "ebitda": -15299000, "pretax_income": -32603000, "tax_provision": 63000, "net_income": -32666000, "net_income_to_common": -32666000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38191000, "total_current_assets": 130674000, "total_assets": 347324000, "short_term_debt": 3339000, "long_term_debt": 27742000, "total_debt": 31081000, "total_liabilities": 206253000, "total_equity": 141071000, "shares_outstanding": 6179000, "goodwill_and_intangibles": 156141000 }, "cash_flow": { "operating_cash_flow": -216000, "capital_expenditure": 469000, "free_cash_flow": 253000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31639, "ticker_id": 5112, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:13.260866+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-30529000", "ebitda": "-15299000", "netIncome": "-32666000", "grossProfit": "75031000", "depreciation": "None", "totalRevenue": "128250000", "costOfRevenue": "53219000", "interestIncome": "None", "incomeBeforeTax": "-32603000", "interestExpense": "2074000", "operatingIncome": "-29004000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "63000", "reportedCurrency": "USD", "netInterestIncome": "-2074000", "nonInterestIncome": "None", "operatingExpenses": "104035000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18879000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "53219000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15230000", "sellingGeneralAndAdministrative": "14759000", "netIncomeFromContinuingOperations": "-32666000" }, "balance": { "goodwill": "125166000", "inventory": "31747000", "commonStock": "32000", "currentDebt": "None", "investments": "None", "totalAssets": "347324000", "longTermDebt": "27742000", "shortTermDebt": "3339000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "30975000", "reportedCurrency": "USD", "retainedEarnings": "-506837000", "totalLiabilities": "206253000", "otherCurrentAssets": "59252000", "totalCurrentAssets": "130674000", "currentLongTermDebt": "1250000", "longTermInvestments": "None", "shortTermInvestments": "4250000", "currentNetReceivables": "1484000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "216650000", "currentAccountsPayable": "16116000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "53869000", "shortLongTermDebtTotal": "32779000", "totalShareholderEquity": "141071000", "capitalLeaseObligations": "3787000", "otherCurrentLiabilities": "47505000", "totalCurrentLiabilities": "172764000", "otherNonCurrentLiabilities": "3989000", "totalNonCurrentLiabilities": "33489000", "cashAndShortTermInvestments": "38191000", "commonStockSharesOutstanding": "6179000", "intangibleAssetsExcludingGoodwill": "30975000", "cashAndCashEquivalentsAtCarryingValue": "38191000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32666000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "5847000", "operatingCashflow": "-216000", "capitalExpenditures": "469000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15327000", "cashflowFromInvestment": "-4719000", "stockBasedCompensation": "6436000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15230000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 128250000, "cost_of_revenue": 53219000, "gross_profit": 75031000, "research_and_development": 18879000, "selling_general_admin": 14759000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -30529000, "depreciation_amortisation": 15230000, "ebitda": -15299000, "interest_expense": 2074000, "interest_income": null, "other_non_operating": null, "pretax_income": -32603000, "tax_provision": 63000, "effective_tax_rate": null, "net_income": -32666000, "net_income_continuing_ops": -32666000, "net_income_to_common": -32666000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38191000, "short_term_investments": 4250000, "net_receivables": 1484000, "inventory": 31747000, "other_current_assets": null, "total_current_assets": 130674000, "net_ppe": null, "goodwill": 125166000, "intangible_assets": 30975000, "goodwill_and_intangibles": 156141000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 216650000, "total_assets": 347324000, "short_term_debt": 3339000, "accounts_payable": 16116000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 172764000, "long_term_debt": 27742000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 33489000, "total_liabilities": 206253000, "total_debt": 31081000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -506837000, "total_equity": 141071000, "shares_outstanding": 6179000, "operating_cash_flow": -216000, "stock_based_compensation": 6436000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 469000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4719000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15327000, "free_cash_flow": 253000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-30529000", "ebitda": "-15299000", "netIncome": "-32666000", "grossProfit": "75031000", "depreciation": "None", "totalRevenue": "128250000", "costOfRevenue": "53219000", "interestIncome": "None", "incomeBeforeTax": "-32603000", "interestExpense": "2074000", "operatingIncome": "-29004000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "63000", "reportedCurrency": "USD", "netInterestIncome": "-2074000", "nonInterestIncome": "None", "operatingExpenses": "104035000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18879000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "53219000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15230000", "sellingGeneralAndAdministrative": "14759000", "netIncomeFromContinuingOperations": "-32666000" }, "balance": { "goodwill": "125166000", "inventory": "31747000", "commonStock": "32000", "currentDebt": "None", "investments": "None", "totalAssets": "347324000", "longTermDebt": "27742000", "shortTermDebt": "3339000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "30975000", "reportedCurrency": "USD", "retainedEarnings": "-506837000", "totalLiabilities": "206253000", "otherCurrentAssets": "59252000", "totalCurrentAssets": "130674000", "currentLongTermDebt": "1250000", "longTermInvestments": "None", "shortTermInvestments": "4250000", "currentNetReceivables": "1484000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "216650000", "currentAccountsPayable": "16116000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "53869000", "shortLongTermDebtTotal": "32779000", "totalShareholderEquity": "141071000", "capitalLeaseObligations": "3787000", "otherCurrentLiabilities": "47505000", "totalCurrentLiabilities": "172764000", "otherNonCurrentLiabilities": "3989000", "totalNonCurrentLiabilities": "33489000", "cashAndShortTermInvestments": "38191000", "commonStockSharesOutstanding": "6179000", "intangibleAssetsExcludingGoodwill": "30975000", "cashAndCashEquivalentsAtCarryingValue": "38191000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32666000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "5847000", "operatingCashflow": "-216000", "capitalExpenditures": "469000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15327000", "cashflowFromInvestment": "-4719000", "stockBasedCompensation": "6436000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15230000", "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": "2026-06-06T19:51:13.260866+00:00", "is_restated": false, "income_statement": { "revenue": 134948000, "cost_of_revenue": 52204000, "gross_profit": 82744000, "ebit": -23392000, "ebitda": -7014000, "pretax_income": -25760000, "tax_provision": -12000, "net_income": -25748000, "net_income_to_common": -25748000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58686000, "total_current_assets": 159218000, "total_assets": 391124000, "short_term_debt": 18345000, "long_term_debt": 25836000, "total_debt": 44181000, "total_liabilities": 223947000, "total_equity": 167177000, "shares_outstanding": 6286000, "goodwill_and_intangibles": 160007000 }, "cash_flow": { "operating_cash_flow": -6498000, "capital_expenditure": 1613000, "free_cash_flow": -4885000, "dividends_paid": 353000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 31640, "ticker_id": 5112, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:51:13.260866+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-23392000", "ebitda": "-7014000", "netIncome": "-25748000", "grossProfit": "82744000", "depreciation": "None", "totalRevenue": "134948000", "costOfRevenue": "52204000", "interestIncome": "None", "incomeBeforeTax": "-25760000", "interestExpense": "2368000", "operatingIncome": "-24178000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-12000", "reportedCurrency": "USD", "netInterestIncome": "-2368000", "nonInterestIncome": "None", "operatingExpenses": "106922000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18650000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52204000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16378000", "sellingGeneralAndAdministrative": "11887000", "netIncomeFromContinuingOperations": "-25748000" }, "balance": { "goodwill": "125166000", "inventory": "43364000", "commonStock": "32000", "currentDebt": "None", "investments": "None", "totalAssets": "391124000", "longTermDebt": "25836000", "shortTermDebt": "18345000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "34841000", "reportedCurrency": "USD", "retainedEarnings": "-474171000", "totalLiabilities": "223947000", "otherCurrentAssets": "55566000", "totalCurrentAssets": "159218000", "currentLongTermDebt": "16250000", "longTermInvestments": "None", "shortTermInvestments": "6204000", "currentNetReceivables": "1602000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "231906000", "currentAccountsPayable": "13301000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "62238000", "shortLongTermDebtTotal": "46430000", "totalShareholderEquity": "167177000", "capitalLeaseObligations": "4344000", "otherCurrentLiabilities": "47949000", "totalCurrentLiabilities": "191496000", "otherNonCurrentLiabilities": "4229000", "totalNonCurrentLiabilities": "32451000", "cashAndShortTermInvestments": "58686000", "commonStockSharesOutstanding": "6286000", "intangibleAssetsExcludingGoodwill": "34841000", "cashAndCashEquivalentsAtCarryingValue": "58686000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25748000", "profitLoss": "None", "dividendPayout": "353000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "2981000", "operatingCashflow": "-6498000", "capitalExpenditures": "1613000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "41000", "cashflowFromInvestment": "-1613000", "stockBasedCompensation": "3161000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "353000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16879000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 134948000, "cost_of_revenue": 52204000, "gross_profit": 82744000, "research_and_development": 18650000, "selling_general_admin": 11887000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -23392000, "depreciation_amortisation": 16378000, "ebitda": -7014000, "interest_expense": 2368000, "interest_income": null, "other_non_operating": null, "pretax_income": -25760000, "tax_provision": -12000, "effective_tax_rate": null, "net_income": -25748000, "net_income_continuing_ops": -25748000, "net_income_to_common": -25748000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58686000, "short_term_investments": 6204000, "net_receivables": 1602000, "inventory": 43364000, "other_current_assets": null, "total_current_assets": 159218000, "net_ppe": null, "goodwill": 125166000, "intangible_assets": 34841000, "goodwill_and_intangibles": 160007000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 231906000, "total_assets": 391124000, "short_term_debt": 18345000, "accounts_payable": 13301000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 191496000, "long_term_debt": 25836000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 32451000, "total_liabilities": 223947000, "total_debt": 44181000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -474171000, "total_equity": 167177000, "shares_outstanding": 6286000, "operating_cash_flow": -6498000, "stock_based_compensation": 3161000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1613000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1613000, "dividends_paid": 353000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 41000, "free_cash_flow": -4885000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-23392000", "ebitda": "-7014000", "netIncome": "-25748000", "grossProfit": "82744000", "depreciation": "None", "totalRevenue": "134948000", "costOfRevenue": "52204000", "interestIncome": "None", "incomeBeforeTax": "-25760000", "interestExpense": "2368000", "operatingIncome": "-24178000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-12000", "reportedCurrency": "USD", "netInterestIncome": "-2368000", "nonInterestIncome": "None", "operatingExpenses": "106922000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18650000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52204000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16378000", "sellingGeneralAndAdministrative": "11887000", "netIncomeFromContinuingOperations": "-25748000" }, "balance": { "goodwill": "125166000", "inventory": "43364000", "commonStock": "32000", "currentDebt": "None", "investments": "None", "totalAssets": "391124000", "longTermDebt": "25836000", "shortTermDebt": "18345000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "34841000", "reportedCurrency": "USD", "retainedEarnings": "-474171000", "totalLiabilities": "223947000", "otherCurrentAssets": "55566000", "totalCurrentAssets": "159218000", "currentLongTermDebt": "16250000", "longTermInvestments": "None", "shortTermInvestments": "6204000", "currentNetReceivables": "1602000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "231906000", "currentAccountsPayable": "13301000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "62238000", "shortLongTermDebtTotal": "46430000", "totalShareholderEquity": "167177000", "capitalLeaseObligations": "4344000", "otherCurrentLiabilities": "47949000", "totalCurrentLiabilities": "191496000", "otherNonCurrentLiabilities": "4229000", "totalNonCurrentLiabilities": "32451000", "cashAndShortTermInvestments": "58686000", "commonStockSharesOutstanding": "6286000", "intangibleAssetsExcludingGoodwill": "34841000", "cashAndCashEquivalentsAtCarryingValue": "58686000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25748000", "profitLoss": "None", "dividendPayout": "353000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "2981000", "operatingCashflow": "-6498000", "capitalExpenditures": "1613000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "41000", "cashflowFromInvestment": "-1613000", "stockBasedCompensation": "3161000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "353000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16879000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }