{ "ticker": { "uuid": "253c47ca-4cff-46d7-8005-b503bacd34d6", "symbol": "BKKT", "name": "Bakkt Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/253c47ca-4cff-46d7-8005-b503bacd34d6/", "api_url": "https://sharemaestro.com/factors/api/tickers/253c47ca-4cff-46d7-8005-b503bacd34d6/" }, "ticker_metadata": { "id": 483, "uuid": "253c47ca-4cff-46d7-8005-b503bacd34d6", "symbol": "BKKT", "name": "Bakkt Holdings Inc", "asset_type": "equity", "market_cap": 491776000, "stock_exchange_id": 3, "industry": "Software - Infrastructure", "sector": "Technology", "description": "Bakkt Holdings Inc. is a leading digital asset platform that aims to integrate cryptocurrencies with traditional financial transactions for both consumers and enterprises. By offering innovative payment solutions and loyalty programs, Bakkt enhances user engagement and drives the adoption of blockchain technologies. The company leverages a robust technological framework and strategic partnerships to facilitate the mainstream integration of digital currencies, positioning itself as a key player in the evolving fintech landscape. With its focus on bridging gaps in the financial ecosystem, Bakkt is poised to significantly impact the future of digital finance.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "253c47ca-4cff-46d7-8005-b503bacd34d6", "symbol": "BKKT", "name": "Bakkt Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/253c47ca-4cff-46d7-8005-b503bacd34d6/", "api_url": "https://sharemaestro.com/factors/api/tickers/253c47ca-4cff-46d7-8005-b503bacd34d6/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.38, "value": 0.8, "quality": 0.05, "momentum": 0.06, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 7.83, "market_cap": 104804550, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.7407, "piotroski_f_score": 2, "momentum_12_1": -0.2919, "volatility_252d": 1.9648 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:09.280498+00:00", "batch_id": "" }, "size": { "price_close": 7.83, "market_cap": 104804550, "market_cap_usd": 104804550, "enterprise_value": 27127550, "shares_outstanding": 13385000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.6133, "ptbv_ratio": 1.0411, "ps_ratio": 0.0688, "pcf_ratio": null, "pfcf_ratio": -1.8829, "ev_ebitda": null, "ev_ebit": -0.2079, "ev_sales": 0.0178, "ev_fcf": -0.4874, "earnings_yield": null, "fcf_yield": -2.0518, "price_to_sales": 0.0688, "price_to_book": 0.6133, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 56.137 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.3175, "operating_margin": -0.0857, "net_margin": -0.0831, "ebitda_margin": -0.0854, "fcf_margin": -0.0366, "roe": -0.7407, "roa": -0.5932, "roic": -1.0499, "roc_greenblatt": null, "asset_turnover": 7.1368, "cash_conversion": 0.4398, "accruals_ratio": -0.3116, "sbc_to_revenue": 0.0467, "piotroski_f_score": 2, "altman_z_score": 1.1159, "earnings_stability_5y": 1.4194, "revenue_stability_5y": 1.4577, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 2.2657, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.2487, "net_debt_to_ebitda": 0.5974, "debt_to_assets": 0.0108, "interest_coverage": null, "current_ratio": 4.1286, "quick_ratio": 4.1286, "net_debt": -77677000, "local_beta": 0.0016, "volatility_252d": 1.9648, "volatility_60d": 4.6343, "max_drawdown_12m": -0.8187, "risk_adjusted_momentum": -0.1485 }, "growth": { "revenue_growth_1y": -0.5896, "revenue_growth_3y_cagr": 2.4631, "revenue_growth_5y_cagr": 1.4139, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 1.8543, "revenue_growth": -0.5896, "earnings_growth": null }, "momentum": { "price_return_1m": -0.2051, "price_return_3m": -0.1572, "price_return_6m": -0.4407, "price_return_9m": -0.081, "price_return_12m": -0.4371, "price_return_12m_ex1m": -0.2919, "momentum_6m": -0.4407, "momentum_12m": -0.4371, "momentum_12_1": -0.2919, "distance_from_52w_high": -0.8061, "distance_from_52w_low": 0.0697, "relative_strength": -0.5371 }, "raw_ttm": { "revenue_ttm": 1522859000, "gross_profit_ttm": 483447000, "ebit_ttm": -130474000, "ebitda_ttm": -130021000, "net_income_ttm": -126571000, "eps_diluted_ttm": -9.4562, "operating_cash_flow_ttm": -60076000, "capital_expenditure_ttm": 4415000, "fcf_ttm": -55661000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 79984000, "total_current_assets": 124994000, "total_current_liabilities": 30275000, "net_ppe": null, "total_assets": 213380000, "total_debt": 2307000, "total_equity": 170878000, "net_working_capital": 17042000, "book_value_per_share": 12.7664, "retained_earnings": -916822000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 100670000, "tangible_book_per_share": 7.5211 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 9, "rank_ptbv": 18, "rank_ps": 2, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 23, "rank_earnings_yield": 50, "rank_fcf_yield": 100, "rank_dividend_yield": 83, "rank_shareholder_yield": 83, "rank_total_yield": 83, "rank_roe": 94, "rank_roc": 50, "rank_roic": 98, "rank_gross_margin": 68, "rank_fcf_margin": 88, "rank_piotroski": 97, "rank_accruals": 3, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 98, "rank_momentum_12m": 92, "rank_momentum_12m_ex1m": 87, "rank_relative_strength": 91 }, "composites": { "value_composite": 20, "quality_composite": 95, "momentum_composite": 94, "growth_composite": 89, "yield_composite": 89, "svqf_composite": 26, "vc1_composite": 14, "vc2_composite": 23, "vc3_composite": 23, "trending_value_composite": null, "overall_composite": 62, "quality_value_composite": 0.2, "os_score": 0.38, "value_percentile": 0.8, "quality_percentile": 0.05, "momentum_percentile": 0.06, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 69, "all_cap_buyback_rank": 6, "small_cap_core_rank": 29, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3604, "ticker_id": 483, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:09.280498+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.83, "market_cap": 104804550, "market_cap_usd": 104804550, "enterprise_value": 27127550, "shares_outstanding": 13385000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.61332969, "ptbv_ratio": 1.04107033, "ps_ratio": 0.06882092, "pcf_ratio": null, "pfcf_ratio": -1.88290814, "ev_ebitda": null, "ev_ebit": -0.20791537, "ev_sales": 0.01781357, "ev_fcf": -0.48737087, "earnings_yield": null, "fcf_yield": -2.05182554, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.31746012, "operating_margin": -0.08567701, "net_margin": -0.08311406, "ebitda_margin": -0.08537954, "fcf_margin": -0.03655033, "roe": -0.74070975, "roa": -0.59317181, "roic": -1.04994045, "roc_greenblatt": null, "asset_turnover": 7.13684038, "cash_conversion": 0.43976108, "accruals_ratio": -0.31162714, "sbc_to_revenue": 0.04666552, "debt_to_equity": 0.24872716, "net_debt_to_ebitda": 0.59741888, "debt_to_assets": 0.0108117, "interest_coverage": null, "current_ratio": 4.12862097, "quick_ratio": 4.12862097, "net_debt": -77677000, "revenue_growth_1y": -0.5895865, "revenue_growth_3y_cagr": 2.46314051, "revenue_growth_5y_cagr": 1.41386336, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 1.85434869, "piotroski_f_score": 2, "altman_z_score": 1.11588544, "earnings_stability_5y": 1.419411, "revenue_stability_5y": 1.457697, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.20507614, "price_return_3m": -0.15715823, "price_return_6m": -0.44071429, "price_return_9m": -0.08098592, "price_return_12m": -0.43709561, "price_return_12m_ex1m": -0.29187635, "distance_from_52w_high": -0.80609212, "distance_from_52w_low": 0.06967213, "relative_strength": -0.5370592, "local_beta": 0.0016, "volatility_252d": 1.964846, "volatility_60d": 4.634261, "max_drawdown_12m": -0.81872214, "revenue_ttm": 1522859000, "gross_profit_ttm": 483447000, "ebit_ttm": -130474000, "ebitda_ttm": -130021000, "net_income_ttm": -126571000, "eps_diluted_ttm": -9.45618229, "operating_cash_flow_ttm": -60076000, "capital_expenditure_ttm": 4415000, "fcf_ttm": -55661000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 79984000, "total_current_assets": 124994000, "total_current_liabilities": 30275000, "net_ppe": null, "total_assets": 213380000, "total_debt": 2307000, "total_equity": 170878000, "net_working_capital": 17042000, "book_value_per_share": 12.76638028, "retained_earnings": -916822000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 100670000, "tangible_book_per_share": 7.52110572, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 50, "rank_pb": 9, "rank_ptbv": 18, "rank_ps": 2, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 23, "rank_earnings_yield": 50, "rank_fcf_yield": 100, "rank_dividend_yield": 83, "rank_shareholder_yield": 83, "rank_total_yield": 83, "rank_roe": 94, "rank_roc": 50, "rank_roic": 98, "rank_gross_margin": 68, "rank_fcf_margin": 88, "rank_piotroski": 97, "rank_accruals": 3, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 98, "rank_momentum_12m": 92, "rank_momentum_12m_ex1m": 87, "rank_relative_strength": 91, "value_composite": 20, "quality_composite": 95, "momentum_composite": 94, "growth_composite": 89, "yield_composite": 89, "svqf_composite": 26, "vc1_composite": 14, "vc2_composite": 23, "vc3_composite": 23, "trending_value_composite": null, "overall_composite": 62, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 69, "all_cap_buyback_rank": 6, "small_cap_core_rank": 29, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 7.83, "os": 0.38, "value": 0.8, "quality": 0.05, "momentum": 0.06, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.7407, "momentum_12_1": -0.2919, "complete_fields": { "id": 3604, "ticker_id": 483, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:09.280498+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.83, "market_cap": 104804550, "market_cap_usd": 104804550, "enterprise_value": 27127550, "shares_outstanding": 13385000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.61332969, "ptbv_ratio": 1.04107033, "ps_ratio": 0.06882092, "pcf_ratio": null, "pfcf_ratio": -1.88290814, "ev_ebitda": null, "ev_ebit": -0.20791537, "ev_sales": 0.01781357, "ev_fcf": -0.48737087, "earnings_yield": null, "fcf_yield": -2.05182554, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.31746012, "operating_margin": -0.08567701, "net_margin": -0.08311406, "ebitda_margin": -0.08537954, "fcf_margin": -0.03655033, "roe": -0.74070975, "roa": -0.59317181, "roic": -1.04994045, "roc_greenblatt": null, "asset_turnover": 7.13684038, "cash_conversion": 0.43976108, "accruals_ratio": -0.31162714, "sbc_to_revenue": 0.04666552, "debt_to_equity": 0.24872716, "net_debt_to_ebitda": 0.59741888, "debt_to_assets": 0.0108117, "interest_coverage": null, "current_ratio": 4.12862097, "quick_ratio": 4.12862097, "net_debt": -77677000, "revenue_growth_1y": -0.5895865, "revenue_growth_3y_cagr": 2.46314051, "revenue_growth_5y_cagr": 1.41386336, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 1.85434869, "piotroski_f_score": 2, "altman_z_score": 1.11588544, "earnings_stability_5y": 1.419411, "revenue_stability_5y": 1.457697, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.20507614, "price_return_3m": -0.15715823, "price_return_6m": -0.44071429, "price_return_9m": -0.08098592, "price_return_12m": -0.43709561, "price_return_12m_ex1m": -0.29187635, "distance_from_52w_high": -0.80609212, "distance_from_52w_low": 0.06967213, "relative_strength": -0.5370592, "local_beta": 0.0016, "volatility_252d": 1.964846, "volatility_60d": 4.634261, "max_drawdown_12m": -0.81872214, "revenue_ttm": 1522859000, "gross_profit_ttm": 483447000, "ebit_ttm": -130474000, "ebitda_ttm": -130021000, "net_income_ttm": -126571000, "eps_diluted_ttm": -9.45618229, "operating_cash_flow_ttm": -60076000, "capital_expenditure_ttm": 4415000, "fcf_ttm": -55661000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 79984000, "total_current_assets": 124994000, "total_current_liabilities": 30275000, "net_ppe": null, "total_assets": 213380000, "total_debt": 2307000, "total_equity": 170878000, "net_working_capital": 17042000, "book_value_per_share": 12.76638028, "retained_earnings": -916822000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 100670000, "tangible_book_per_share": 7.52110572, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 50, "rank_pb": 9, "rank_ptbv": 18, "rank_ps": 2, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 23, "rank_earnings_yield": 50, "rank_fcf_yield": 100, "rank_dividend_yield": 83, "rank_shareholder_yield": 83, "rank_total_yield": 83, "rank_roe": 94, "rank_roc": 50, "rank_roic": 98, "rank_gross_margin": 68, "rank_fcf_margin": 88, "rank_piotroski": 97, "rank_accruals": 3, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 98, "rank_momentum_12m": 92, "rank_momentum_12m_ex1m": 87, "rank_relative_strength": 91, "value_composite": 20, "quality_composite": 95, "momentum_composite": 94, "growth_composite": 89, "yield_composite": 89, "svqf_composite": 26, "vc1_composite": 14, "vc2_composite": 23, "vc3_composite": 23, "trending_value_composite": null, "overall_composite": 62, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 69, "all_cap_buyback_rank": 6, "small_cap_core_rank": 29, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "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": "2026-06-07T01:08:02.778008+00:00", "is_restated": false, "income_statement": { "revenue": 2335243000, "cost_of_revenue": 2308390000, "gross_profit": 26853000, "ebit": -141714000, "ebitda": -141107000, "pretax_income": -97707000, "tax_provision": -49000, "net_income": -107212000, "net_income_to_common": -107212000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27537000, "total_current_assets": 72200000, "total_assets": 162788000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 50006000, "total_equity": 112782000, "shares_outstanding": 6825634, "goodwill_and_intangibles": 70208000 }, "cash_flow": { "operating_cash_flow": -149264000, "capital_expenditure": 3817000, "free_cash_flow": -145447000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227634, "ticker_id": 483, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:02.778008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-141714000", "ebitda": "-141107000", "netIncome": "-107212000", "grossProfit": "26853000", "depreciation": "None", "totalRevenue": "2335243000", "costOfRevenue": "2308390000", "interestIncome": "None", "incomeBeforeTax": "-97707000", "interestExpense": "None", "operatingIncome": "-141714000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-49000", "reportedCurrency": "USD", "netInterestIncome": "791000", "nonInterestIncome": "None", "operatingExpenses": "168567000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2308390000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "607000", "sellingGeneralAndAdministrative": "122565000", "netIncomeFromContinuingOperations": "-97658000" }, "balance": { "goodwill": "64658000", "inventory": "None", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "162788000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "5550000", "reportedCurrency": "USD", "retainedEarnings": "-905172000", "totalLiabilities": "50006000", "otherCurrentAssets": "32358000", "totalCurrentAssets": "72200000", "currentLongTermDebt": "None", "longTermInvestments": "11149000", "shortTermInvestments": "235000", "currentNetReceivables": "12070000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "90588000", "currentAccountsPayable": "29538000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "112782000", "capitalLeaseObligations": "549000", "otherCurrentLiabilities": "2703000", "totalCurrentLiabilities": "33030000", "otherNonCurrentLiabilities": "244000", "totalNonCurrentLiabilities": "16976000", "cashAndShortTermInvestments": "27537000", "commonStockSharesOutstanding": "6825634", "intangibleAssetsExcludingGoodwill": "5550000", "cashAndCashEquivalentsAtCarryingValue": "27537000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-132232000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-149264000", "capitalExpenditures": "3817000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "77949000", "cashflowFromInvestment": "-38122000", "stockBasedCompensation": "71603000", "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": "607000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2335243000, "cost_of_revenue": 2308390000, "gross_profit": 26853000, "research_and_development": null, "selling_general_admin": 122565000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -141714000, "depreciation_amortisation": 607000, "ebitda": -141107000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -97707000, "tax_provision": -49000, "effective_tax_rate": null, "net_income": -107212000, "net_income_continuing_ops": -97658000, "net_income_to_common": -107212000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27537000, "short_term_investments": 235000, "net_receivables": 12070000, "inventory": null, "other_current_assets": null, "total_current_assets": 72200000, "net_ppe": null, "goodwill": 64658000, "intangible_assets": 5550000, "goodwill_and_intangibles": 70208000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 90588000, "total_assets": 162788000, "short_term_debt": null, "accounts_payable": 29538000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 33030000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16976000, "total_liabilities": 50006000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -905172000, "total_equity": 112782000, "shares_outstanding": 6825634, "operating_cash_flow": -149264000, "stock_based_compensation": 71603000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3817000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38122000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 77949000, "free_cash_flow": -145447000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-141714000", "ebitda": "-141107000", "netIncome": "-107212000", "grossProfit": "26853000", "depreciation": "None", "totalRevenue": "2335243000", "costOfRevenue": "2308390000", "interestIncome": "None", "incomeBeforeTax": "-97707000", "interestExpense": "None", "operatingIncome": "-141714000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-49000", "reportedCurrency": "USD", "netInterestIncome": "791000", "nonInterestIncome": "None", "operatingExpenses": "168567000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2308390000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "607000", "sellingGeneralAndAdministrative": "122565000", "netIncomeFromContinuingOperations": "-97658000" }, "balance": { "goodwill": "64658000", "inventory": "None", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "162788000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "5550000", "reportedCurrency": "USD", "retainedEarnings": "-905172000", "totalLiabilities": "50006000", "otherCurrentAssets": "32358000", "totalCurrentAssets": "72200000", "currentLongTermDebt": "None", "longTermInvestments": "11149000", "shortTermInvestments": "235000", "currentNetReceivables": "12070000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "90588000", "currentAccountsPayable": "29538000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "112782000", "capitalLeaseObligations": "549000", "otherCurrentLiabilities": "2703000", "totalCurrentLiabilities": "33030000", "otherNonCurrentLiabilities": "244000", "totalNonCurrentLiabilities": "16976000", "cashAndShortTermInvestments": "27537000", "commonStockSharesOutstanding": "6825634", "intangibleAssetsExcludingGoodwill": "5550000", "cashAndCashEquivalentsAtCarryingValue": "27537000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-132232000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-149264000", "capitalExpenditures": "3817000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "77949000", "cashflowFromInvestment": "-38122000", "stockBasedCompensation": "71603000", "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": "607000", "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": "2026-06-07T01:08:02.778008+00:00", "is_restated": false, "income_statement": { "revenue": 3490220000, "cost_of_revenue": 3403207000, "gross_profit": 87013000, "ebit": -83705000, "ebitda": -83362000, "pretax_income": -103277000, "tax_provision": 170000, "net_income": -46659000, "net_income_to_common": -46659000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39049000, "total_current_assets": 183845000, "total_assets": 269377000, "short_term_debt": 4279000, "long_term_debt": null, "total_debt": 4279000, "total_liabilities": 206524000, "total_equity": 33894000, "shares_outstanding": 5855083, "goodwill_and_intangibles": 70901000 }, "cash_flow": { "operating_cash_flow": -21203000, "capital_expenditure": 3087000, "free_cash_flow": -18116000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227639, "ticker_id": 483, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:02.778008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-83705000", "ebitda": "-83362000", "netIncome": "-46659000", "grossProfit": "87013000", "depreciation": "None", "totalRevenue": "3490220000", "costOfRevenue": "3403207000", "interestIncome": "None", "incomeBeforeTax": "-103277000", "interestExpense": "None", "operatingIncome": "-92916000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "170000", "reportedCurrency": "USD", "netInterestIncome": "4318000", "nonInterestIncome": "None", "operatingExpenses": "179929000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3403207000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "343000", "sellingGeneralAndAdministrative": "144235000", "netIncomeFromContinuingOperations": "-103447000" }, "balance": { "goodwill": "68001000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "269377000", "longTermDebt": "None", "shortTermDebt": "4279000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2900000", "reportedCurrency": "USD", "retainedEarnings": "-797960000", "totalLiabilities": "206524000", "otherCurrentAssets": "120148000", "totalCurrentAssets": "183845000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "1242000", "currentNetReceivables": "24648000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "85532000", "currentAccountsPayable": "12782000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "23540000", "totalShareholderEquity": "33894000", "capitalLeaseObligations": "23540000", "otherCurrentLiabilities": "119053000", "totalCurrentLiabilities": "137719000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "68805000", "cashAndShortTermInvestments": "39049000", "commonStockSharesOutstanding": "5855083", "intangibleAssetsExcludingGoodwill": "2900000", "cashAndCashEquivalentsAtCarryingValue": "39049000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-103447000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-21203000", "capitalExpenditures": "3087000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "43818000", "cashflowFromInvestment": "14134000", "stockBasedCompensation": "15841000", "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": "343000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3490220000, "cost_of_revenue": 3403207000, "gross_profit": 87013000, "research_and_development": null, "selling_general_admin": 144235000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -83705000, "depreciation_amortisation": 343000, "ebitda": -83362000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -103277000, "tax_provision": 170000, "effective_tax_rate": null, "net_income": -46659000, "net_income_continuing_ops": -103447000, "net_income_to_common": -46659000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39049000, "short_term_investments": 1242000, "net_receivables": 24648000, "inventory": null, "other_current_assets": null, "total_current_assets": 183845000, "net_ppe": null, "goodwill": 68001000, "intangible_assets": 2900000, "goodwill_and_intangibles": 70901000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 85532000, "total_assets": 269377000, "short_term_debt": 4279000, "accounts_payable": 12782000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 137719000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 68805000, "total_liabilities": 206524000, "total_debt": 4279000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -797960000, "total_equity": 33894000, "shares_outstanding": 5855083, "operating_cash_flow": -21203000, "stock_based_compensation": 15841000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3087000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 14134000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 43818000, "free_cash_flow": -18116000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-83705000", "ebitda": "-83362000", "netIncome": "-46659000", "grossProfit": "87013000", "depreciation": "None", "totalRevenue": "3490220000", "costOfRevenue": "3403207000", "interestIncome": "None", "incomeBeforeTax": "-103277000", "interestExpense": "None", "operatingIncome": "-92916000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "170000", "reportedCurrency": "USD", "netInterestIncome": "4318000", "nonInterestIncome": "None", "operatingExpenses": "179929000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3403207000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "343000", "sellingGeneralAndAdministrative": "144235000", "netIncomeFromContinuingOperations": "-103447000" }, "balance": { "goodwill": "68001000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "269377000", "longTermDebt": "None", "shortTermDebt": "4279000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2900000", "reportedCurrency": "USD", "retainedEarnings": "-797960000", "totalLiabilities": "206524000", "otherCurrentAssets": "120148000", "totalCurrentAssets": "183845000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "1242000", "currentNetReceivables": "24648000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "85532000", "currentAccountsPayable": "12782000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "23540000", "totalShareholderEquity": "33894000", "capitalLeaseObligations": "23540000", "otherCurrentLiabilities": "119053000", "totalCurrentLiabilities": "137719000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "68805000", "cashAndShortTermInvestments": "39049000", "commonStockSharesOutstanding": "5855083", "intangibleAssetsExcludingGoodwill": "2900000", "cashAndCashEquivalentsAtCarryingValue": "39049000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-103447000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-21203000", "capitalExpenditures": "3087000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "43818000", "cashflowFromInvestment": "14134000", "stockBasedCompensation": "15841000", "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": "343000", "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": "2026-06-07T01:08:02.778008+00:00", "is_restated": false, "income_statement": { "revenue": 780136000, "cost_of_revenue": 718511000, "gross_profit": 61625000, "ebit": -128219000, "ebitda": -114287000, "pretax_income": -225368000, "tax_provision": 444000, "net_income": -74854000, "net_income_to_common": -74854000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52882000, "total_current_assets": 882644000, "total_assets": 966867000, "short_term_debt": 3636000, "long_term_debt": null, "total_debt": 3636000, "total_liabilities": 831153000, "total_equity": 48282000, "shares_outstanding": 3563333, "goodwill_and_intangibles": 70901000 }, "cash_flow": { "operating_cash_flow": -60697000, "capital_expenditure": 9433000, "free_cash_flow": -51264000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227644, "ticker_id": 483, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:02.778008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-128219000", "ebitda": "-114287000", "netIncome": "-74854000", "grossProfit": "61625000", "depreciation": "None", "totalRevenue": "780136000", "costOfRevenue": "718511000", "interestIncome": "None", "incomeBeforeTax": "-225368000", "interestExpense": "None", "operatingIncome": "-227890000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "444000", "reportedCurrency": "USD", "netInterestIncome": "4541000", "nonInterestIncome": "None", "operatingExpenses": "289515000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "718511000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13932000", "sellingGeneralAndAdministrative": "166646000", "netIncomeFromContinuingOperations": "-473544000" }, "balance": { "goodwill": "68001000", "inventory": "None", "commonStock": "28000", "currentDebt": "None", "investments": "None", "totalAssets": "966867000", "longTermDebt": "None", "shortTermDebt": "3636000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2900000", "reportedCurrency": "USD", "retainedEarnings": "-751301000", "totalLiabilities": "831153000", "otherCurrentAssets": "782700000", "totalCurrentAssets": "882644000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "17398000", "currentNetReceivables": "29664000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "84223000", "currentAccountsPayable": "14925000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "27161000", "totalShareholderEquity": "48282000", "capitalLeaseObligations": "27161000", "otherCurrentLiabilities": "779231000", "totalCurrentLiabilities": "802074000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "29079000", "cashAndShortTermInvestments": "52882000", "commonStockSharesOutstanding": "3563333", "intangibleAssetsExcludingGoodwill": "2900000", "cashAndCashEquivalentsAtCarryingValue": "52882000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-74854000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-60697000", "capitalExpenditures": "9433000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2634000", "cashflowFromInvestment": "65970000", "stockBasedCompensation": "16761000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2634000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13932000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 780136000, "cost_of_revenue": 718511000, "gross_profit": 61625000, "research_and_development": 1800000, "selling_general_admin": 166646000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -128219000, "depreciation_amortisation": 13932000, "ebitda": -114287000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -225368000, "tax_provision": 444000, "effective_tax_rate": null, "net_income": -74854000, "net_income_continuing_ops": -473544000, "net_income_to_common": -74854000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52882000, "short_term_investments": 17398000, "net_receivables": 29664000, "inventory": null, "other_current_assets": null, "total_current_assets": 882644000, "net_ppe": null, "goodwill": 68001000, "intangible_assets": 2900000, "goodwill_and_intangibles": 70901000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 84223000, "total_assets": 966867000, "short_term_debt": 3636000, "accounts_payable": 14925000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 802074000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 29079000, "total_liabilities": 831153000, "total_debt": 3636000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -751301000, "total_equity": 48282000, "shares_outstanding": 3563333, "operating_cash_flow": -60697000, "stock_based_compensation": 16761000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9433000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 65970000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2634000, "free_cash_flow": -51264000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-128219000", "ebitda": "-114287000", "netIncome": "-74854000", "grossProfit": "61625000", "depreciation": "None", "totalRevenue": "780136000", "costOfRevenue": "718511000", "interestIncome": "None", "incomeBeforeTax": "-225368000", "interestExpense": "None", "operatingIncome": "-227890000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "444000", "reportedCurrency": "USD", "netInterestIncome": "4541000", "nonInterestIncome": "None", "operatingExpenses": "289515000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "718511000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13932000", "sellingGeneralAndAdministrative": "166646000", "netIncomeFromContinuingOperations": "-473544000" }, "balance": { "goodwill": "68001000", "inventory": "None", "commonStock": "28000", "currentDebt": "None", "investments": "None", "totalAssets": "966867000", "longTermDebt": "None", "shortTermDebt": "3636000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2900000", "reportedCurrency": "USD", "retainedEarnings": "-751301000", "totalLiabilities": "831153000", "otherCurrentAssets": "782700000", "totalCurrentAssets": "882644000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "17398000", "currentNetReceivables": "29664000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "84223000", "currentAccountsPayable": "14925000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "27161000", "totalShareholderEquity": "48282000", "capitalLeaseObligations": "27161000", "otherCurrentLiabilities": "779231000", "totalCurrentLiabilities": "802074000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "29079000", "cashAndShortTermInvestments": "52882000", "commonStockSharesOutstanding": "3563333", "intangibleAssetsExcludingGoodwill": "2900000", "cashAndCashEquivalentsAtCarryingValue": "52882000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-74854000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-60697000", "capitalExpenditures": "9433000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2634000", "cashflowFromInvestment": "65970000", "stockBasedCompensation": "16761000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2634000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13932000", "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": "2026-06-07T01:08:02.778008+00:00", "is_restated": false, "income_statement": { "revenue": 56224000, "cost_of_revenue": 167611000, "gross_profit": -113044000, "ebit": 1647637000, "ebitda": 1672987000, "pretax_income": -2001254000, "tax_provision": -11320000, "net_income": -1989934000, "net_income_to_common": -1989934000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98332000, "total_current_assets": 326465000, "total_assets": 455502000, "short_term_debt": 3014000, "long_term_debt": null, "total_debt": 3014000, "total_liabilities": 119428000, "total_equity": 96263000, "shares_outstanding": 2846719, "goodwill_and_intangibles": 71685000 }, "cash_flow": { "operating_cash_flow": -117597000, "capital_expenditure": 30543000, "free_cash_flow": -87054000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227649, "ticker_id": 483, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:02.778008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1647637000", "ebitda": "1672987000", "netIncome": "-1989934000", "grossProfit": "-113044000", "depreciation": "None", "totalRevenue": "56224000", "costOfRevenue": "167611000", "interestIncome": "None", "incomeBeforeTax": "-2001254000", "interestExpense": "1877000", "operatingIncome": "1647637000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-11320000", "reportedCurrency": "USD", "netInterestIncome": "1877000", "nonInterestIncome": "None", "operatingExpenses": "231886000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1700000", "otherNonOperatingIncome": "15782000", "costofGoodsAndServicesSold": "167611000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25350000", "sellingGeneralAndAdministrative": "185946000", "netIncomeFromContinuingOperations": "-1989934000" }, "balance": { "goodwill": "15852000", "inventory": "39913000", "commonStock": "27000", "currentDebt": "None", "investments": "None", "totalAssets": "455502000", "longTermDebt": "None", "shortTermDebt": "3014000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "55833000", "reportedCurrency": "USD", "retainedEarnings": "-676447000", "totalLiabilities": "119428000", "otherCurrentAssets": "61765000", "totalCurrentAssets": "326465000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "141062000", "currentNetReceivables": "25306000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "129037000", "currentAccountsPayable": "25975000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19744000", "shortLongTermDebtTotal": "26416000", "totalShareholderEquity": "96263000", "capitalLeaseObligations": "26416000", "otherCurrentLiabilities": "59168000", "totalCurrentLiabilities": "92129000", "otherNonCurrentLiabilities": "27299000", "totalNonCurrentLiabilities": "27299000", "cashAndShortTermInvestments": "98332000", "commonStockSharesOutstanding": "2846719", "intangibleAssetsExcludingGoodwill": "55833000", "cashAndCashEquivalentsAtCarryingValue": "98332000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1989934000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-117597000", "capitalExpenditures": "30543000", "changeInReceivables": "-7164000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2584000", "cashflowFromInvestment": "-171961000", "stockBasedCompensation": "32114000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-292142000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2586000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25350000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 56224000, "cost_of_revenue": 167611000, "gross_profit": -113044000, "research_and_development": 1700000, "selling_general_admin": 185946000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1647637000, "depreciation_amortisation": 25350000, "ebitda": 1672987000, "interest_expense": 1877000, "interest_income": null, "other_non_operating": null, "pretax_income": -2001254000, "tax_provision": -11320000, "effective_tax_rate": null, "net_income": -1989934000, "net_income_continuing_ops": -1989934000, "net_income_to_common": -1989934000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 98332000, "short_term_investments": 141062000, "net_receivables": 25306000, "inventory": 39913000, "other_current_assets": null, "total_current_assets": 326465000, "net_ppe": null, "goodwill": 15852000, "intangible_assets": 55833000, "goodwill_and_intangibles": 71685000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 129037000, "total_assets": 455502000, "short_term_debt": 3014000, "accounts_payable": 25975000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 92129000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 27299000, "total_liabilities": 119428000, "total_debt": 3014000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -676447000, "total_equity": 96263000, "shares_outstanding": 2846719, "operating_cash_flow": -117597000, "stock_based_compensation": 32114000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30543000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -171961000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2584000, "free_cash_flow": -87054000, "net_change_in_cash": -292142000 }, "raw_data": { "income": { "ebit": "1647637000", "ebitda": "1672987000", "netIncome": "-1989934000", "grossProfit": "-113044000", "depreciation": "None", "totalRevenue": "56224000", "costOfRevenue": "167611000", "interestIncome": "None", "incomeBeforeTax": "-2001254000", "interestExpense": "1877000", "operatingIncome": "1647637000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-11320000", "reportedCurrency": "USD", "netInterestIncome": "1877000", "nonInterestIncome": "None", "operatingExpenses": "231886000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1700000", "otherNonOperatingIncome": "15782000", "costofGoodsAndServicesSold": "167611000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25350000", "sellingGeneralAndAdministrative": "185946000", "netIncomeFromContinuingOperations": "-1989934000" }, "balance": { "goodwill": "15852000", "inventory": "39913000", "commonStock": "27000", "currentDebt": "None", "investments": "None", "totalAssets": "455502000", "longTermDebt": "None", "shortTermDebt": "3014000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "55833000", "reportedCurrency": "USD", "retainedEarnings": "-676447000", "totalLiabilities": "119428000", "otherCurrentAssets": "61765000", "totalCurrentAssets": "326465000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "141062000", "currentNetReceivables": "25306000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "129037000", "currentAccountsPayable": "25975000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19744000", "shortLongTermDebtTotal": "26416000", "totalShareholderEquity": "96263000", "capitalLeaseObligations": "26416000", "otherCurrentLiabilities": "59168000", "totalCurrentLiabilities": "92129000", "otherNonCurrentLiabilities": "27299000", "totalNonCurrentLiabilities": "27299000", "cashAndShortTermInvestments": "98332000", "commonStockSharesOutstanding": "2846719", "intangibleAssetsExcludingGoodwill": "55833000", "cashAndCashEquivalentsAtCarryingValue": "98332000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1989934000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-117597000", "capitalExpenditures": "30543000", "changeInReceivables": "-7164000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2584000", "cashflowFromInvestment": "-171961000", "stockBasedCompensation": "32114000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-292142000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2586000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25350000", "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": "2026-06-07T01:08:02.778008+00:00", "is_restated": false, "income_statement": { "revenue": 39437000, "cost_of_revenue": 175104000, "gross_profit": -137831000, "ebit": -164097000, "ebitda": -150609000, "pretax_income": -242363000, "tax_provision": 295000, "net_income": -242658000, "net_income_to_common": -242658000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 407864000, "total_current_assets": 463547000, "total_assets": 2416484000, "short_term_debt": 18313000, "long_term_debt": null, "total_debt": 18313000, "total_liabilities": 122313000, "total_equity": 468396000, "shares_outstanding": 57164388, "goodwill_and_intangibles": 1915587000 }, "cash_flow": { "operating_cash_flow": -134302000, "capital_expenditure": 15687000, "free_cash_flow": -118615000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227654, "ticker_id": 483, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:02.778008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-164097000", "ebitda": "-150609000", "netIncome": "-242658000", "grossProfit": "-137831000", "depreciation": "None", "totalRevenue": "39437000", "costOfRevenue": "175104000", "interestIncome": "None", "incomeBeforeTax": "-242363000", "interestExpense": "247000", "operatingIncome": "-164097000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "295000", "reportedCurrency": "USD", "netInterestIncome": "-236000", "nonInterestIncome": "None", "operatingExpenses": "187882000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "175104000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13488000", "sellingGeneralAndAdministrative": "152595000", "netIncomeFromContinuingOperations": "-304046000" }, "balance": { "goodwill": "1527118000", "inventory": "-18142000", "commonStock": "27000", "currentDebt": "None", "investments": "None", "totalAssets": "2416484000", "longTermDebt": "None", "shortTermDebt": "18313000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "388469000", "reportedCurrency": "USD", "retainedEarnings": "-98342000", "totalLiabilities": "122313000", "otherCurrentAssets": "37541000", "totalCurrentAssets": "463547000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "551000", "currentNetReceivables": "18142000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1952937000", "currentAccountsPayable": "10646000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "17360000", "shortLongTermDebtTotal": "28960000", "totalShareholderEquity": "468396000", "capitalLeaseObligations": "11262000", "otherCurrentLiabilities": "40016000", "totalCurrentLiabilities": "73604000", "otherNonCurrentLiabilities": "34900000", "totalNonCurrentLiabilities": "48709000", "cashAndShortTermInvestments": "407864000", "commonStockSharesOutstanding": "57164388", "intangibleAssetsExcludingGoodwill": "388469000", "cashAndCashEquivalentsAtCarryingValue": "407864000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-183214000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-12877000", "operatingCashflow": "-134302000", "capitalExpenditures": "15687000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "256827999", "cashflowFromInvestment": "16917000", "stockBasedCompensation": "49030000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-84530000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16236999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 39437000, "cost_of_revenue": 175104000, "gross_profit": -137831000, "research_and_development": 4000000, "selling_general_admin": 152595000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -164097000, "depreciation_amortisation": 13488000, "ebitda": -150609000, "interest_expense": 247000, "interest_income": null, "other_non_operating": null, "pretax_income": -242363000, "tax_provision": 295000, "effective_tax_rate": null, "net_income": -242658000, "net_income_continuing_ops": -304046000, "net_income_to_common": -242658000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 407864000, "short_term_investments": 551000, "net_receivables": 18142000, "inventory": -18142000, "other_current_assets": null, "total_current_assets": 463547000, "net_ppe": null, "goodwill": 1527118000, "intangible_assets": 388469000, "goodwill_and_intangibles": 1915587000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1952937000, "total_assets": 2416484000, "short_term_debt": 18313000, "accounts_payable": 10646000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 73604000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 48709000, "total_liabilities": 122313000, "total_debt": 18313000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -98342000, "total_equity": 468396000, "shares_outstanding": 57164388, "operating_cash_flow": -134302000, "stock_based_compensation": 49030000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15687000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 16917000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 256827999, "free_cash_flow": -118615000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-164097000", "ebitda": "-150609000", "netIncome": "-242658000", "grossProfit": "-137831000", "depreciation": "None", "totalRevenue": "39437000", "costOfRevenue": "175104000", "interestIncome": "None", "incomeBeforeTax": "-242363000", "interestExpense": "247000", "operatingIncome": "-164097000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "295000", "reportedCurrency": "USD", "netInterestIncome": "-236000", "nonInterestIncome": "None", "operatingExpenses": "187882000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "175104000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13488000", "sellingGeneralAndAdministrative": "152595000", "netIncomeFromContinuingOperations": "-304046000" }, "balance": { "goodwill": "1527118000", "inventory": "-18142000", "commonStock": "27000", "currentDebt": "None", "investments": "None", "totalAssets": "2416484000", "longTermDebt": "None", "shortTermDebt": "18313000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "388469000", "reportedCurrency": "USD", "retainedEarnings": "-98342000", "totalLiabilities": "122313000", "otherCurrentAssets": "37541000", "totalCurrentAssets": "463547000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "551000", "currentNetReceivables": "18142000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1952937000", "currentAccountsPayable": "10646000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "17360000", "shortLongTermDebtTotal": "28960000", "totalShareholderEquity": "468396000", "capitalLeaseObligations": "11262000", "otherCurrentLiabilities": "40016000", "totalCurrentLiabilities": "73604000", "otherNonCurrentLiabilities": "34900000", "totalNonCurrentLiabilities": "48709000", "cashAndShortTermInvestments": "407864000", "commonStockSharesOutstanding": "57164388", "intangibleAssetsExcludingGoodwill": "388469000", "cashAndCashEquivalentsAtCarryingValue": "407864000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-183214000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-12877000", "operatingCashflow": "-134302000", "capitalExpenditures": "15687000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "256827999", "cashflowFromInvestment": "16917000", "stockBasedCompensation": "49030000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-84530000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16236999", "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": "2026-06-07T01:08:02.778008+00:00", "is_restated": false, "income_statement": { "revenue": 28495000, "cost_of_revenue": 58633000, "gross_profit": -30138000, "ebit": -50455000, "ebitda": -43382000, "pretax_income": -79214000, "tax_provision": 391000, "net_income": -79605000, "net_income_to_common": -79605000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75361000, "total_current_assets": 132063000, "total_assets": 468376000, "short_term_debt": 1082000, "long_term_debt": null, "total_debt": 1082000, "total_liabilities": 80046000, "total_equity": 388330000, "shares_outstanding": 25921502, "goodwill_and_intangibles": 295628000 }, "cash_flow": { "operating_cash_flow": -30940000, "capital_expenditure": 20569000, "free_cash_flow": -10371000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227659, "ticker_id": 483, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:02.778008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-50455000", "ebitda": "-43382000", "netIncome": "-79605000", "grossProfit": "-30138000", "depreciation": "None", "totalRevenue": "28495000", "costOfRevenue": "58633000", "interestIncome": "None", "incomeBeforeTax": "-79214000", "interestExpense": "118807", "operatingIncome": "-79119000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "391000", "reportedCurrency": "USD", "netInterestIncome": "123000", "nonInterestIncome": "None", "operatingExpenses": "48981000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58633000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7073000", "sellingGeneralAndAdministrative": "3318999", "netIncomeFromContinuingOperations": "-79605000" }, "balance": { "goodwill": "233429000", "inventory": "42146000", "commonStock": "495217000", "currentDebt": "None", "investments": "None", "totalAssets": "468376000", "longTermDebt": "None", "shortTermDebt": "1082000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "62199000", "reportedCurrency": "USD", "retainedEarnings": "-112504000", "totalLiabilities": "80046000", "otherCurrentAssets": "46783000", "totalCurrentAssets": "132063000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1823000", "currentNetReceivables": "8096000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "336313000", "currentAccountsPayable": "7165000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22224000", "shortLongTermDebtTotal": "2298000", "totalShareholderEquity": "388330000", "capitalLeaseObligations": "2298000", "otherCurrentLiabilities": "42830000", "totalCurrentLiabilities": "51077000", "otherNonCurrentLiabilities": "2103000", "totalNonCurrentLiabilities": "28969000", "cashAndShortTermInvestments": "75361000", "commonStockSharesOutstanding": "25921502", "intangibleAssetsExcludingGoodwill": "62199000", "cashAndCashEquivalentsAtCarryingValue": "75361000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-79605000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "1499000", "operatingCashflow": "-30940000", "capitalExpenditures": "20569000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "37487000", "cashflowFromInvestment": "-7929000", "stockBasedCompensation": "11649000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7973000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 28495000, "cost_of_revenue": 58633000, "gross_profit": -30138000, "research_and_development": 900000, "selling_general_admin": 3318999, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -50455000, "depreciation_amortisation": 7073000, "ebitda": -43382000, "interest_expense": 118807, "interest_income": null, "other_non_operating": null, "pretax_income": -79214000, "tax_provision": 391000, "effective_tax_rate": null, "net_income": -79605000, "net_income_continuing_ops": -79605000, "net_income_to_common": -79605000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 75361000, "short_term_investments": 1823000, "net_receivables": 8096000, "inventory": 42146000, "other_current_assets": null, "total_current_assets": 132063000, "net_ppe": null, "goodwill": 233429000, "intangible_assets": 62199000, "goodwill_and_intangibles": 295628000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 336313000, "total_assets": 468376000, "short_term_debt": 1082000, "accounts_payable": 7165000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 51077000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 28969000, "total_liabilities": 80046000, "total_debt": 1082000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -112504000, "total_equity": 388330000, "shares_outstanding": 25921502, "operating_cash_flow": -30940000, "stock_based_compensation": 11649000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20569000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7929000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 37487000, "free_cash_flow": -10371000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-50455000", "ebitda": "-43382000", "netIncome": "-79605000", "grossProfit": "-30138000", "depreciation": "None", "totalRevenue": "28495000", "costOfRevenue": "58633000", "interestIncome": "None", "incomeBeforeTax": "-79214000", "interestExpense": "118807", "operatingIncome": "-79119000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "391000", "reportedCurrency": "USD", "netInterestIncome": "123000", "nonInterestIncome": "None", "operatingExpenses": "48981000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58633000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7073000", "sellingGeneralAndAdministrative": "3318999", "netIncomeFromContinuingOperations": "-79605000" }, "balance": { "goodwill": "233429000", "inventory": "42146000", "commonStock": "495217000", "currentDebt": "None", "investments": "None", "totalAssets": "468376000", "longTermDebt": "None", "shortTermDebt": "1082000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "62199000", "reportedCurrency": "USD", "retainedEarnings": "-112504000", "totalLiabilities": "80046000", "otherCurrentAssets": "46783000", "totalCurrentAssets": "132063000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1823000", "currentNetReceivables": "8096000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "336313000", "currentAccountsPayable": "7165000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22224000", "shortLongTermDebtTotal": "2298000", "totalShareholderEquity": "388330000", "capitalLeaseObligations": "2298000", "otherCurrentLiabilities": "42830000", "totalCurrentLiabilities": "51077000", "otherNonCurrentLiabilities": "2103000", "totalNonCurrentLiabilities": "28969000", "cashAndShortTermInvestments": "75361000", "commonStockSharesOutstanding": "25921502", "intangibleAssetsExcludingGoodwill": "62199000", "cashAndCashEquivalentsAtCarryingValue": "75361000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-79605000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "1499000", "operatingCashflow": "-30940000", "capitalExpenditures": "20569000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "37487000", "cashflowFromInvestment": "-7929000", "stockBasedCompensation": "11649000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7973000", "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": "2026-06-07T01:08:02.778008+00:00", "is_restated": false, "income_statement": { "revenue": -864000, "cost_of_revenue": 31643000, "gross_profit": -32507000, "ebit": -35948000, "ebitda": -35861000, "pretax_income": -33175000, "tax_provision": -199000, "net_income": -32976000, "net_income_to_common": -32976000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 76634000, "total_current_assets": 100077000, "total_assets": 177681000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 15387000, "total_equity": 151517000, "shares_outstanding": 582500000, "goodwill_and_intangibles": 18946000 }, "cash_flow": { "operating_cash_flow": -48496000, "capital_expenditure": 9181000, "free_cash_flow": -39315000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227663, "ticker_id": 483, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:02.778008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-35948000", "ebitda": "-35861000", "netIncome": "-32976000", "grossProfit": "-32507000", "depreciation": "None", "totalRevenue": "-864000", "costOfRevenue": "31643000", "interestIncome": "None", "incomeBeforeTax": "-33175000", "interestExpense": "0", "operatingIncome": "-35948000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-199000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "3948000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31643000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87000", "sellingGeneralAndAdministrative": "2083000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "16854000", "inventory": "None", "commonStock": "184416000", "currentDebt": "None", "investments": "None", "totalAssets": "177681000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "2092000", "reportedCurrency": "USD", "retainedEarnings": "-32899000", "totalLiabilities": "15387000", "otherCurrentAssets": "21455000", "totalCurrentAssets": "100077000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1988000", "currentNetReceivables": "2976000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "77604000", "currentAccountsPayable": "1613000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11108000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "151517000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "13774000", "totalCurrentLiabilities": "15387000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "76634000", "commonStockSharesOutstanding": "582500000", "intangibleAssetsExcludingGoodwill": "2092000", "cashAndCashEquivalentsAtCarryingValue": "76634000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32976000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-48496000", "capitalExpenditures": "9181000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "37487000", "cashflowFromInvestment": "-40947000", "stockBasedCompensation": "10673000", "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": "87000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": -864000, "cost_of_revenue": 31643000, "gross_profit": -32507000, "research_and_development": null, "selling_general_admin": 2083000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -35948000, "depreciation_amortisation": 87000, "ebitda": -35861000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -33175000, "tax_provision": -199000, "effective_tax_rate": null, "net_income": -32976000, "net_income_continuing_ops": null, "net_income_to_common": -32976000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 76634000, "short_term_investments": 1988000, "net_receivables": 2976000, "inventory": null, "other_current_assets": null, "total_current_assets": 100077000, "net_ppe": null, "goodwill": 16854000, "intangible_assets": 2092000, "goodwill_and_intangibles": 18946000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 77604000, "total_assets": 177681000, "short_term_debt": null, "accounts_payable": 1613000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15387000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 15387000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -32899000, "total_equity": 151517000, "shares_outstanding": 582500000, "operating_cash_flow": -48496000, "stock_based_compensation": 10673000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9181000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40947000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 37487000, "free_cash_flow": -39315000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-35948000", "ebitda": "-35861000", "netIncome": "-32976000", "grossProfit": "-32507000", "depreciation": "None", "totalRevenue": "-864000", "costOfRevenue": "31643000", "interestIncome": "None", "incomeBeforeTax": "-33175000", "interestExpense": "0", "operatingIncome": "-35948000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-199000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "3948000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31643000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87000", "sellingGeneralAndAdministrative": "2083000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "16854000", "inventory": "None", "commonStock": "184416000", "currentDebt": "None", "investments": "None", "totalAssets": "177681000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "2092000", "reportedCurrency": "USD", "retainedEarnings": "-32899000", "totalLiabilities": "15387000", "otherCurrentAssets": "21455000", "totalCurrentAssets": "100077000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1988000", "currentNetReceivables": "2976000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "77604000", "currentAccountsPayable": "1613000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11108000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "151517000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "13774000", "totalCurrentLiabilities": "15387000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "76634000", "commonStockSharesOutstanding": "582500000", "intangibleAssetsExcludingGoodwill": "2092000", "cashAndCashEquivalentsAtCarryingValue": "76634000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32976000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-48496000", "capitalExpenditures": "9181000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "37487000", "cashflowFromInvestment": "-40947000", "stockBasedCompensation": "10673000", "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": "87000", "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": "2026-06-07T01:08:02.778008+00:00", "is_restated": false, "income_statement": { "revenue": 243593000, "cost_of_revenue": 246638000, "gross_profit": -3045000, "ebit": -16924000, "ebitda": -16858000, "pretax_income": -11638000, "tax_provision": 12000, "net_income": -11650000, "net_income_to_common": -11650000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 79984000, "total_current_assets": 124994000, "total_assets": 213380000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 42502000, "total_equity": 170878000, "shares_outstanding": 13385000, "goodwill_and_intangibles": 70208000 }, "cash_flow": { "operating_cash_flow": -12093000, "capital_expenditure": 728000, "free_cash_flow": -11365000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227632, "ticker_id": 483, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:02.778008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16924000", "ebitda": "-16858000", "netIncome": "-11650000", "grossProfit": "-3045000", "depreciation": "None", "totalRevenue": "243593000", "costOfRevenue": "246638000", "interestIncome": "185000", "incomeBeforeTax": "-11638000", "interestExpense": "None", "operatingIncome": "-16924000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "12000", "reportedCurrency": "USD", "netInterestIncome": "185000", "nonInterestIncome": "None", "operatingExpenses": "13879000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "246638000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66000", "sellingGeneralAndAdministrative": "18496000", "netIncomeFromContinuingOperations": "-11650000" }, "balance": { "goodwill": "64658000", "inventory": "None", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "213380000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "5550000", "reportedCurrency": "USD", "retainedEarnings": "-916822000", "totalLiabilities": "42502000", "otherCurrentAssets": "18085000", "totalCurrentAssets": "124994000", "currentLongTermDebt": "None", "longTermInvestments": "10928000", "shortTermInvestments": "17393000", "currentNetReceivables": "9532000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "88386000", "currentAccountsPayable": "17393000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "170878000", "capitalLeaseObligations": "79000", "otherCurrentLiabilities": "12882000", "totalCurrentLiabilities": "30275000", "otherNonCurrentLiabilities": "195000", "totalNonCurrentLiabilities": "12227000", "cashAndShortTermInvestments": "79984000", "commonStockSharesOutstanding": "13385000", "intangibleAssetsExcludingGoodwill": "5550000", "cashAndCashEquivalentsAtCarryingValue": "79984000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11650000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-12093000", "capitalExpenditures": "728000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "66781000", "cashflowFromInvestment": "1935000", "stockBasedCompensation": "2805000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-280000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 243593000, "cost_of_revenue": 246638000, "gross_profit": -3045000, "research_and_development": null, "selling_general_admin": 18496000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16924000, "depreciation_amortisation": 66000, "ebitda": -16858000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -11638000, "tax_provision": 12000, "effective_tax_rate": null, "net_income": -11650000, "net_income_continuing_ops": -11650000, "net_income_to_common": -11650000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 79984000, "short_term_investments": 17393000, "net_receivables": 9532000, "inventory": null, "other_current_assets": null, "total_current_assets": 124994000, "net_ppe": null, "goodwill": 64658000, "intangible_assets": 5550000, "goodwill_and_intangibles": 70208000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 88386000, "total_assets": 213380000, "short_term_debt": null, "accounts_payable": 17393000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 30275000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12227000, "total_liabilities": 42502000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -916822000, "total_equity": 170878000, "shares_outstanding": 13385000, "operating_cash_flow": -12093000, "stock_based_compensation": 2805000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 728000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1935000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 66781000, "free_cash_flow": -11365000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16924000", "ebitda": "-16858000", "netIncome": "-11650000", "grossProfit": "-3045000", "depreciation": "None", "totalRevenue": "243593000", "costOfRevenue": "246638000", "interestIncome": "185000", "incomeBeforeTax": "-11638000", "interestExpense": "None", "operatingIncome": "-16924000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "12000", "reportedCurrency": "USD", "netInterestIncome": "185000", "nonInterestIncome": "None", "operatingExpenses": "13879000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "246638000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66000", "sellingGeneralAndAdministrative": "18496000", "netIncomeFromContinuingOperations": "-11650000" }, "balance": { "goodwill": "64658000", "inventory": "None", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "213380000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "5550000", "reportedCurrency": "USD", "retainedEarnings": "-916822000", "totalLiabilities": "42502000", "otherCurrentAssets": "18085000", "totalCurrentAssets": "124994000", "currentLongTermDebt": "None", "longTermInvestments": "10928000", "shortTermInvestments": "17393000", "currentNetReceivables": "9532000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "88386000", "currentAccountsPayable": "17393000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "170878000", "capitalLeaseObligations": "79000", "otherCurrentLiabilities": "12882000", "totalCurrentLiabilities": "30275000", "otherNonCurrentLiabilities": "195000", "totalNonCurrentLiabilities": "12227000", "cashAndShortTermInvestments": "79984000", "commonStockSharesOutstanding": "13385000", "intangibleAssetsExcludingGoodwill": "5550000", "cashAndCashEquivalentsAtCarryingValue": "79984000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11650000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-12093000", "capitalExpenditures": "728000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "66781000", "cashflowFromInvestment": "1935000", "stockBasedCompensation": "2805000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-280000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66000", "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": "2026-06-07T01:08:02.778008+00:00", "is_restated": false, "income_statement": { "revenue": 299173000, "cost_of_revenue": 347242000, "gross_profit": -48069000, "ebit": -63835000, "ebitda": -63755000, "pretax_income": -68750000, "tax_provision": -150000, "net_income": -85269000, "net_income_to_common": -85269000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26962000, "total_current_assets": 72200000, "total_assets": 162788000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 50006000, "total_equity": 112782000, "shares_outstanding": 13385000, "goodwill_and_intangibles": 70208000 }, "cash_flow": { "operating_cash_flow": -6678000, "capital_expenditure": 464000, "free_cash_flow": -6214000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227633, "ticker_id": 483, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:02.778008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-63835000", "ebitda": "-63755000", "netIncome": "-85269000", "grossProfit": "-48069000", "depreciation": "None", "totalRevenue": "299173000", "costOfRevenue": "347242000", "interestIncome": "None", "incomeBeforeTax": "-68750000", "interestExpense": "None", "operatingIncome": "-63835000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-150000", "reportedCurrency": "USD", "netInterestIncome": "273000", "nonInterestIncome": "None", "operatingExpenses": "15766000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "347242000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80000", "sellingGeneralAndAdministrative": "64474000", "netIncomeFromContinuingOperations": "-68600000" }, "balance": { "goodwill": "64658000", "inventory": "None", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "162788000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "5550000", "reportedCurrency": "USD", "retainedEarnings": "-905172000", "totalLiabilities": "50006000", "otherCurrentAssets": "18506000", "totalCurrentAssets": "72200000", "currentLongTermDebt": "None", "longTermInvestments": "11149000", "shortTermInvestments": "14662000", "currentNetReceivables": "12070000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "90588000", "currentAccountsPayable": "29538000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "112782000", "capitalLeaseObligations": "549000", "otherCurrentLiabilities": "2703000", "totalCurrentLiabilities": "33030000", "otherNonCurrentLiabilities": "244000", "totalNonCurrentLiabilities": "16976000", "cashAndShortTermInvestments": "26962000", "commonStockSharesOutstanding": "13385000", "intangibleAssetsExcludingGoodwill": "5550000", "cashAndCashEquivalentsAtCarryingValue": "26962000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-55130000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-6678000", "capitalExpenditures": "464000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3405000", "cashflowFromInvestment": "-22721000", "stockBasedCompensation": "53806000", "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": "80000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 299173000, "cost_of_revenue": 347242000, "gross_profit": -48069000, "research_and_development": null, "selling_general_admin": 64474000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -63835000, "depreciation_amortisation": 80000, "ebitda": -63755000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -68750000, "tax_provision": -150000, "effective_tax_rate": null, "net_income": -85269000, "net_income_continuing_ops": -68600000, "net_income_to_common": -85269000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26962000, "short_term_investments": 14662000, "net_receivables": 12070000, "inventory": null, "other_current_assets": null, "total_current_assets": 72200000, "net_ppe": null, "goodwill": 64658000, "intangible_assets": 5550000, "goodwill_and_intangibles": 70208000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 90588000, "total_assets": 162788000, "short_term_debt": null, "accounts_payable": 29538000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 33030000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16976000, "total_liabilities": 50006000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -905172000, "total_equity": 112782000, "shares_outstanding": 13385000, "operating_cash_flow": -6678000, "stock_based_compensation": 53806000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 464000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22721000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3405000, "free_cash_flow": -6214000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-63835000", "ebitda": "-63755000", "netIncome": "-85269000", "grossProfit": "-48069000", "depreciation": "None", "totalRevenue": "299173000", "costOfRevenue": "347242000", "interestIncome": "None", "incomeBeforeTax": "-68750000", "interestExpense": "None", "operatingIncome": "-63835000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-150000", "reportedCurrency": "USD", "netInterestIncome": "273000", "nonInterestIncome": "None", "operatingExpenses": "15766000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "347242000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80000", "sellingGeneralAndAdministrative": "64474000", "netIncomeFromContinuingOperations": "-68600000" }, "balance": { "goodwill": "64658000", "inventory": "None", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "162788000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "5550000", "reportedCurrency": "USD", "retainedEarnings": "-905172000", "totalLiabilities": "50006000", "otherCurrentAssets": "18506000", "totalCurrentAssets": "72200000", "currentLongTermDebt": "None", "longTermInvestments": "11149000", "shortTermInvestments": "14662000", "currentNetReceivables": "12070000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "90588000", "currentAccountsPayable": "29538000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "112782000", "capitalLeaseObligations": "549000", "otherCurrentLiabilities": "2703000", "totalCurrentLiabilities": "33030000", "otherNonCurrentLiabilities": "244000", "totalNonCurrentLiabilities": "16976000", "cashAndShortTermInvestments": "26962000", "commonStockSharesOutstanding": "13385000", "intangibleAssetsExcludingGoodwill": "5550000", "cashAndCashEquivalentsAtCarryingValue": "26962000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-55130000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-6678000", "capitalExpenditures": "464000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3405000", "cashflowFromInvestment": "-22721000", "stockBasedCompensation": "53806000", "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": "80000", "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": "2026-06-07T01:08:02.778008+00:00", "is_restated": false, "income_statement": { "revenue": 402211000, "cost_of_revenue": 418438000, "gross_profit": -16227000, "ebit": -19676000, "ebitda": -19523000, "pretax_income": -21579000, "tax_provision": -25000, "net_income": -14918000, "net_income_to_common": -14918000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58319000, "total_current_assets": 120475000, "total_assets": 258262000, "short_term_debt": 2307000, "long_term_debt": null, "total_debt": 2307000, "total_liabilities": 129698000, "total_equity": 114394000, "shares_outstanding": 6825634, "goodwill_and_intangibles": 70208000 }, "cash_flow": { "operating_cash_flow": -46657000, "capital_expenditure": 3204000, "free_cash_flow": -43453000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227635, "ticker_id": 483, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:02.778008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-19676000", "ebitda": "-19523000", "netIncome": "-14918000", "grossProfit": "-16227000", "depreciation": "None", "totalRevenue": "402211000", "costOfRevenue": "418438000", "interestIncome": "None", "incomeBeforeTax": "-21579000", "interestExpense": "50000", "operatingIncome": "-25263000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-25000", "reportedCurrency": "USD", "netInterestIncome": "-50000", "nonInterestIncome": "None", "operatingExpenses": "9036000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "418438000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "153000", "sellingGeneralAndAdministrative": "20869000", "netIncomeFromContinuingOperations": "-21554000" }, "balance": { "goodwill": "64658000", "inventory": "None", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "258262000", "longTermDebt": "None", "shortTermDebt": "2307000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "5550000", "reportedCurrency": "USD", "retainedEarnings": "-819902000", "totalLiabilities": "129698000", "otherCurrentAssets": "46712000", "totalCurrentAssets": "120475000", "currentLongTermDebt": "None", "longTermInvestments": "11472000", "shortTermInvestments": "5094000", "currentNetReceivables": "10350000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "137787000", "currentAccountsPayable": "10184000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12514000", "totalShareholderEquity": "114394000", "capitalLeaseObligations": "12514000", "otherCurrentLiabilities": "40495000", "totalCurrentLiabilities": "53775000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "75923000", "cashAndShortTermInvestments": "58319000", "commonStockSharesOutstanding": "6825634", "intangibleAssetsExcludingGoodwill": "5550000", "cashAndCashEquivalentsAtCarryingValue": "58319000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13316000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-46657000", "capitalExpenditures": "3204000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "60090000", "cashflowFromInvestment": "-19770000", "stockBasedCompensation": "8116000", "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": "153000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 402211000, "cost_of_revenue": 418438000, "gross_profit": -16227000, "research_and_development": null, "selling_general_admin": 20869000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -19676000, "depreciation_amortisation": 153000, "ebitda": -19523000, "interest_expense": 50000, "interest_income": null, "other_non_operating": null, "pretax_income": -21579000, "tax_provision": -25000, "effective_tax_rate": null, "net_income": -14918000, "net_income_continuing_ops": -21554000, "net_income_to_common": -14918000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58319000, "short_term_investments": 5094000, "net_receivables": 10350000, "inventory": null, "other_current_assets": null, "total_current_assets": 120475000, "net_ppe": null, "goodwill": 64658000, "intangible_assets": 5550000, "goodwill_and_intangibles": 70208000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 137787000, "total_assets": 258262000, "short_term_debt": 2307000, "accounts_payable": 10184000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 53775000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 75923000, "total_liabilities": 129698000, "total_debt": 2307000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -819902000, "total_equity": 114394000, "shares_outstanding": 6825634, "operating_cash_flow": -46657000, "stock_based_compensation": 8116000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3204000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19770000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 60090000, "free_cash_flow": -43453000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-19676000", "ebitda": "-19523000", "netIncome": "-14918000", "grossProfit": "-16227000", "depreciation": "None", "totalRevenue": "402211000", "costOfRevenue": "418438000", "interestIncome": "None", "incomeBeforeTax": "-21579000", "interestExpense": "50000", "operatingIncome": "-25263000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-25000", "reportedCurrency": "USD", "netInterestIncome": "-50000", "nonInterestIncome": "None", "operatingExpenses": "9036000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "418438000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "153000", "sellingGeneralAndAdministrative": "20869000", "netIncomeFromContinuingOperations": "-21554000" }, "balance": { "goodwill": "64658000", "inventory": "None", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "258262000", "longTermDebt": "None", "shortTermDebt": "2307000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "5550000", "reportedCurrency": "USD", "retainedEarnings": "-819902000", "totalLiabilities": "129698000", "otherCurrentAssets": "46712000", "totalCurrentAssets": "120475000", "currentLongTermDebt": "None", "longTermInvestments": "11472000", "shortTermInvestments": "5094000", "currentNetReceivables": "10350000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "137787000", "currentAccountsPayable": "10184000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12514000", "totalShareholderEquity": "114394000", "capitalLeaseObligations": "12514000", "otherCurrentLiabilities": "40495000", "totalCurrentLiabilities": "53775000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "75923000", "cashAndShortTermInvestments": "58319000", "commonStockSharesOutstanding": "6825634", "intangibleAssetsExcludingGoodwill": "5550000", "cashAndCashEquivalentsAtCarryingValue": "58319000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13316000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-46657000", "capitalExpenditures": "3204000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "60090000", "cashflowFromInvestment": "-19770000", "stockBasedCompensation": "8116000", "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": "153000", "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": "2026-06-07T01:08:02.778008+00:00", "is_restated": false, "income_statement": { "revenue": 577882000, "cost_of_revenue": 27094000, "gross_profit": 550788000, "ebit": -30039000, "ebitda": -29885000, "pretax_income": -30092000, "tax_provision": 60000, "net_income": -14734000, "net_income_to_common": -14734000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43493000, "total_current_assets": 110462000, "total_assets": 190140000, "short_term_debt": 25544000, "long_term_debt": null, "total_debt": 25544000, "total_liabilities": 132315000, "total_equity": 35294000, "shares_outstanding": 6825634, "goodwill_and_intangibles": 67558000 }, "cash_flow": { "operating_cash_flow": 5352000, "capital_expenditure": 19000, "free_cash_flow": 5371000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227636, "ticker_id": 483, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:02.778008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-30039000", "ebitda": "-29885000", "netIncome": "-14734000", "grossProfit": "550788000", "depreciation": "None", "totalRevenue": "577882000", "costOfRevenue": "27094000", "interestIncome": "None", "incomeBeforeTax": "-30092000", "interestExpense": "53000", "operatingIncome": "-18489000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "60000", "reportedCurrency": "USD", "netInterestIncome": "-53000", "nonInterestIncome": "None", "operatingExpenses": "569277000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27094000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154000", "sellingGeneralAndAdministrative": "30684000", "netIncomeFromContinuingOperations": "-30152000" }, "balance": { "goodwill": "64658000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "190140000", "longTermDebt": "None", "shortTermDebt": "25544000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2900000", "reportedCurrency": "USD", "retainedEarnings": "-804984000", "totalLiabilities": "132315000", "otherCurrentAssets": "45234000", "totalCurrentAssets": "110462000", "currentLongTermDebt": "22307000", "longTermInvestments": "None", "shortTermInvestments": "5094000", "currentNetReceivables": "21735000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "79678000", "currentAccountsPayable": "14438000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "39326000", "totalShareholderEquity": "35294000", "capitalLeaseObligations": "17019000", "otherCurrentLiabilities": "51580000", "totalCurrentLiabilities": "93192000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "39123000", "cashAndShortTermInvestments": "43493000", "commonStockSharesOutstanding": "6825634", "intangibleAssetsExcludingGoodwill": "2900000", "cashAndCashEquivalentsAtCarryingValue": "43493000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14734000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5352000", "capitalExpenditures": "19000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17169000", "cashflowFromInvestment": "4499000", "stockBasedCompensation": "6338000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-806000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 577882000, "cost_of_revenue": 27094000, "gross_profit": 550788000, "research_and_development": null, "selling_general_admin": 30684000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -30039000, "depreciation_amortisation": 154000, "ebitda": -29885000, "interest_expense": 53000, "interest_income": null, "other_non_operating": null, "pretax_income": -30092000, "tax_provision": 60000, "effective_tax_rate": null, "net_income": -14734000, "net_income_continuing_ops": -30152000, "net_income_to_common": -14734000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43493000, "short_term_investments": 5094000, "net_receivables": 21735000, "inventory": null, "other_current_assets": null, "total_current_assets": 110462000, "net_ppe": null, "goodwill": 64658000, "intangible_assets": 2900000, "goodwill_and_intangibles": 67558000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 79678000, "total_assets": 190140000, "short_term_debt": 25544000, "accounts_payable": 14438000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 93192000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 39123000, "total_liabilities": 132315000, "total_debt": 25544000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -804984000, "total_equity": 35294000, "shares_outstanding": 6825634, "operating_cash_flow": 5352000, "stock_based_compensation": 6338000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4499000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17169000, "free_cash_flow": 5371000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-30039000", "ebitda": "-29885000", "netIncome": "-14734000", "grossProfit": "550788000", "depreciation": "None", "totalRevenue": "577882000", "costOfRevenue": "27094000", "interestIncome": "None", "incomeBeforeTax": "-30092000", "interestExpense": "53000", "operatingIncome": "-18489000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "60000", "reportedCurrency": "USD", "netInterestIncome": "-53000", "nonInterestIncome": "None", "operatingExpenses": "569277000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27094000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154000", "sellingGeneralAndAdministrative": "30684000", "netIncomeFromContinuingOperations": "-30152000" }, "balance": { "goodwill": "64658000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "190140000", "longTermDebt": "None", "shortTermDebt": "25544000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2900000", "reportedCurrency": "USD", "retainedEarnings": "-804984000", "totalLiabilities": "132315000", "otherCurrentAssets": "45234000", "totalCurrentAssets": "110462000", "currentLongTermDebt": "22307000", "longTermInvestments": "None", "shortTermInvestments": "5094000", "currentNetReceivables": "21735000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "79678000", "currentAccountsPayable": "14438000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "39326000", "totalShareholderEquity": "35294000", "capitalLeaseObligations": "17019000", "otherCurrentLiabilities": "51580000", "totalCurrentLiabilities": "93192000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "39123000", "cashAndShortTermInvestments": "43493000", "commonStockSharesOutstanding": "6825634", "intangibleAssetsExcludingGoodwill": "2900000", "cashAndCashEquivalentsAtCarryingValue": "43493000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14734000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5352000", "capitalExpenditures": "19000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17169000", "cashflowFromInvestment": "4499000", "stockBasedCompensation": "6338000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-806000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154000", "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": "2026-06-07T01:08:02.778008+00:00", "is_restated": false, "income_statement": { "revenue": 1074910000, "cost_of_revenue": 26579000, "gross_profit": 1048331000, "ebit": -18292000, "ebitda": -18072000, "pretax_income": 16288000, "tax_provision": 49000, "net_income": 7710000, "net_income_to_common": 7710000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23010000, "total_current_assets": 92507000, "total_assets": 176346000, "short_term_debt": 3556000, "long_term_debt": 5011000, "total_debt": 8567000, "total_liabilities": 94787000, "total_equity": 44059000, "shares_outstanding": 6501355, "goodwill_and_intangibles": 70901000 }, "cash_flow": { "operating_cash_flow": -101281000, "capital_expenditure": 130000, "free_cash_flow": -101151000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227637, "ticker_id": 483, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:02.778008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-18292000", "ebitda": "-18072000", "netIncome": "7710000", "grossProfit": "1048331000", "depreciation": "None", "totalRevenue": "1074910000", "costOfRevenue": "26579000", "interestIncome": "622000", "incomeBeforeTax": "16288000", "interestExpense": "None", "operatingIncome": "-18520000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "49000", "reportedCurrency": "USD", "netInterestIncome": "622000", "nonInterestIncome": "None", "operatingExpenses": "1066851000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26579000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "220000", "sellingGeneralAndAdministrative": "30408000", "netIncomeFromContinuingOperations": "16239000" }, "balance": { "goodwill": "68001000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "176346000", "longTermDebt": "5011000", "shortTermDebt": "3556000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2900000", "reportedCurrency": "USD", "retainedEarnings": "-790250000", "totalLiabilities": "94787000", "otherCurrentAssets": "42498000", "totalCurrentAssets": "92507000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1692000", "currentNetReceivables": "26999000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "83839000", "currentAccountsPayable": "10294000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "22893000", "totalShareholderEquity": "44059000", "capitalLeaseObligations": "17882000", "otherCurrentLiabilities": "43060000", "totalCurrentLiabilities": "58427000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "36360000", "cashAndShortTermInvestments": "23010000", "commonStockSharesOutstanding": "6501355", "intangibleAssetsExcludingGoodwill": "2900000", "cashAndCashEquivalentsAtCarryingValue": "23010000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16239000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-101281000", "capitalExpenditures": "130000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4095000", "cashflowFromInvestment": "-130000", "stockBasedCompensation": "3343000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-906000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "220000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1074910000, "cost_of_revenue": 26579000, "gross_profit": 1048331000, "research_and_development": null, "selling_general_admin": 30408000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -18292000, "depreciation_amortisation": 220000, "ebitda": -18072000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 16288000, "tax_provision": 49000, "effective_tax_rate": null, "net_income": 7710000, "net_income_continuing_ops": 16239000, "net_income_to_common": 7710000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23010000, "short_term_investments": 1692000, "net_receivables": 26999000, "inventory": null, "other_current_assets": null, "total_current_assets": 92507000, "net_ppe": null, "goodwill": 68001000, "intangible_assets": 2900000, "goodwill_and_intangibles": 70901000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 83839000, "total_assets": 176346000, "short_term_debt": 3556000, "accounts_payable": 10294000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 58427000, "long_term_debt": 5011000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 36360000, "total_liabilities": 94787000, "total_debt": 8567000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -790250000, "total_equity": 44059000, "shares_outstanding": 6501355, "operating_cash_flow": -101281000, "stock_based_compensation": 3343000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 130000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -130000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4095000, "free_cash_flow": -101151000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-18292000", "ebitda": "-18072000", "netIncome": "7710000", "grossProfit": "1048331000", "depreciation": "None", "totalRevenue": "1074910000", "costOfRevenue": "26579000", "interestIncome": "622000", "incomeBeforeTax": "16288000", "interestExpense": "None", "operatingIncome": "-18520000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "49000", "reportedCurrency": "USD", "netInterestIncome": "622000", "nonInterestIncome": "None", "operatingExpenses": "1066851000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26579000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "220000", "sellingGeneralAndAdministrative": "30408000", "netIncomeFromContinuingOperations": "16239000" }, "balance": { "goodwill": "68001000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "176346000", "longTermDebt": "5011000", "shortTermDebt": "3556000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2900000", "reportedCurrency": "USD", "retainedEarnings": "-790250000", "totalLiabilities": "94787000", "otherCurrentAssets": "42498000", "totalCurrentAssets": "92507000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1692000", "currentNetReceivables": "26999000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "83839000", "currentAccountsPayable": "10294000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "22893000", "totalShareholderEquity": "44059000", "capitalLeaseObligations": "17882000", "otherCurrentLiabilities": "43060000", "totalCurrentLiabilities": "58427000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "36360000", "cashAndShortTermInvestments": "23010000", "commonStockSharesOutstanding": "6501355", "intangibleAssetsExcludingGoodwill": "2900000", "cashAndCashEquivalentsAtCarryingValue": "23010000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16239000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-101281000", "capitalExpenditures": "130000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4095000", "cashflowFromInvestment": "-130000", "stockBasedCompensation": "3343000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-906000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "220000", "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": "2026-06-07T01:08:02.778008+00:00", "is_restated": false, "income_statement": { "revenue": 1797321000, "cost_of_revenue": 1766693000, "gross_profit": 30628000, "ebit": -10915000, "ebitda": -10853000, "pretax_income": -40315000, "tax_provision": 54000, "net_income": -19179000, "net_income_to_common": -19179000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39049000, "total_current_assets": 183845000, "total_assets": 269377000, "short_term_debt": 4279000, "long_term_debt": null, "total_debt": 4279000, "total_liabilities": 206524000, "total_equity": 33894000, "shares_outstanding": 6501355, "goodwill_and_intangibles": 70901000 }, "cash_flow": { "operating_cash_flow": 31402000, "capital_expenditure": 308000, "free_cash_flow": 31710000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227638, "ticker_id": 483, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:02.778008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10915000", "ebitda": "-10853000", "netIncome": "-19179000", "grossProfit": "30628000", "depreciation": "None", "totalRevenue": "1797321000", "costOfRevenue": "1766693000", "interestIncome": "None", "incomeBeforeTax": "-40315000", "interestExpense": "None", "operatingIncome": "-11679000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "54000", "reportedCurrency": "USD", "netInterestIncome": "1103000", "nonInterestIncome": "None", "operatingExpenses": "42307000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1766693000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62000", "sellingGeneralAndAdministrative": "28142000", "netIncomeFromContinuingOperations": "-40369000" }, "balance": { "goodwill": "68001000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "269377000", "longTermDebt": "None", "shortTermDebt": "4279000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2900000", "reportedCurrency": "USD", "retainedEarnings": "-797960000", "totalLiabilities": "206524000", "otherCurrentAssets": "120148000", "totalCurrentAssets": "183845000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "1242000", "currentNetReceivables": "24648000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "85532000", "currentAccountsPayable": "12782000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "23540000", "totalShareholderEquity": "33894000", "capitalLeaseObligations": "23540000", "otherCurrentLiabilities": "119053000", "totalCurrentLiabilities": "137719000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "68805000", "cashAndShortTermInvestments": "39049000", "commonStockSharesOutstanding": "6501355", "intangibleAssetsExcludingGoodwill": "2900000", "cashAndCashEquivalentsAtCarryingValue": "39049000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40369000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "31402000", "capitalExpenditures": "308000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-260000", "cashflowFromInvestment": "6239000", "stockBasedCompensation": "2792000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2430000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1797321000, "cost_of_revenue": 1766693000, "gross_profit": 30628000, "research_and_development": null, "selling_general_admin": 28142000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10915000, "depreciation_amortisation": 62000, "ebitda": -10853000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -40315000, "tax_provision": 54000, "effective_tax_rate": null, "net_income": -19179000, "net_income_continuing_ops": -40369000, "net_income_to_common": -19179000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39049000, "short_term_investments": 1242000, "net_receivables": 24648000, "inventory": null, "other_current_assets": null, "total_current_assets": 183845000, "net_ppe": null, "goodwill": 68001000, "intangible_assets": 2900000, "goodwill_and_intangibles": 70901000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 85532000, "total_assets": 269377000, "short_term_debt": 4279000, "accounts_payable": 12782000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 137719000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 68805000, "total_liabilities": 206524000, "total_debt": 4279000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -797960000, "total_equity": 33894000, "shares_outstanding": 6501355, "operating_cash_flow": 31402000, "stock_based_compensation": 2792000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 308000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 6239000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -260000, "free_cash_flow": 31710000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10915000", "ebitda": "-10853000", "netIncome": "-19179000", "grossProfit": "30628000", "depreciation": "None", "totalRevenue": "1797321000", "costOfRevenue": "1766693000", "interestIncome": "None", "incomeBeforeTax": "-40315000", "interestExpense": "None", "operatingIncome": "-11679000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "54000", "reportedCurrency": "USD", "netInterestIncome": "1103000", "nonInterestIncome": "None", "operatingExpenses": "42307000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1766693000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62000", "sellingGeneralAndAdministrative": "28142000", "netIncomeFromContinuingOperations": "-40369000" }, "balance": { "goodwill": "68001000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "269377000", "longTermDebt": "None", "shortTermDebt": "4279000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2900000", "reportedCurrency": "USD", "retainedEarnings": "-797960000", "totalLiabilities": "206524000", "otherCurrentAssets": "120148000", "totalCurrentAssets": "183845000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "1242000", "currentNetReceivables": "24648000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "85532000", "currentAccountsPayable": "12782000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "23540000", "totalShareholderEquity": "33894000", "capitalLeaseObligations": "23540000", "otherCurrentLiabilities": "119053000", "totalCurrentLiabilities": "137719000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "68805000", "cashAndShortTermInvestments": "39049000", "commonStockSharesOutstanding": "6501355", "intangibleAssetsExcludingGoodwill": "2900000", "cashAndCashEquivalentsAtCarryingValue": "39049000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40369000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "31402000", "capitalExpenditures": "308000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-260000", "cashflowFromInvestment": "6239000", "stockBasedCompensation": "2792000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2430000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62000", "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": "2026-06-07T01:08:02.778008+00:00", "is_restated": false, "income_statement": { "revenue": 328419000, "cost_of_revenue": 312841000, "gross_profit": 15578000, "ebit": -26357000, "ebitda": -26250000, "pretax_income": -6405000, "tax_provision": -114000, "net_income": -2893000, "net_income_to_common": -2893000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28984000, "total_current_assets": 1097795000, "total_assets": 1182729000, "short_term_debt": 14139000, "long_term_debt": null, "total_debt": 14139000, "total_liabilities": 1080736000, "total_equity": 50473000, "shares_outstanding": 6361793, "goodwill_and_intangibles": 70901000 }, "cash_flow": { "operating_cash_flow": -25065000, "capital_expenditure": 2234000, "free_cash_flow": -22831000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227640, "ticker_id": 483, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:02.778008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-26357000", "ebitda": "-26250000", "netIncome": "-2893000", "grossProfit": "15578000", "depreciation": "None", "totalRevenue": "328419000", "costOfRevenue": "312841000", "interestIncome": "1014000", "incomeBeforeTax": "-6405000", "interestExpense": "None", "operatingIncome": "-27383000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-114000", "reportedCurrency": "USD", "netInterestIncome": "1014000", "nonInterestIncome": "None", "operatingExpenses": "42961000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "312841000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107000", "sellingGeneralAndAdministrative": "39158000", "netIncomeFromContinuingOperations": "-6291000" }, "balance": { "goodwill": "68001000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "1182729000", "longTermDebt": "None", "shortTermDebt": "14139000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2900000", "reportedCurrency": "USD", "retainedEarnings": "-778783000", "totalLiabilities": "1080736000", "otherCurrentAssets": "1035298000", "totalCurrentAssets": "1097795000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "6727000", "currentNetReceivables": "26786000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "84934000", "currentAccountsPayable": "9473000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "34492000", "totalShareholderEquity": "50473000", "capitalLeaseObligations": "24545000", "otherCurrentLiabilities": "1016332000", "totalCurrentLiabilities": "1041949000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "38787000", "cashAndShortTermInvestments": "28984000", "commonStockSharesOutstanding": "6361793", "intangibleAssetsExcludingGoodwill": "2900000", "cashAndCashEquivalentsAtCarryingValue": "28984000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19401000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-25065000", "capitalExpenditures": "2234000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-112000", "cashflowFromInvestment": "5902000", "stockBasedCompensation": "2630000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-112000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-1936000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 328419000, "cost_of_revenue": 312841000, "gross_profit": 15578000, "research_and_development": null, "selling_general_admin": 39158000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -26357000, "depreciation_amortisation": 107000, "ebitda": -26250000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -6405000, "tax_provision": -114000, "effective_tax_rate": null, "net_income": -2893000, "net_income_continuing_ops": -6291000, "net_income_to_common": -2893000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28984000, "short_term_investments": 6727000, "net_receivables": 26786000, "inventory": null, "other_current_assets": null, "total_current_assets": 1097795000, "net_ppe": null, "goodwill": 68001000, "intangible_assets": 2900000, "goodwill_and_intangibles": 70901000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 84934000, "total_assets": 1182729000, "short_term_debt": 14139000, "accounts_payable": 9473000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1041949000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 38787000, "total_liabilities": 1080736000, "total_debt": 14139000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -778783000, "total_equity": 50473000, "shares_outstanding": 6361793, "operating_cash_flow": -25065000, "stock_based_compensation": 2630000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2234000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 5902000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -112000, "free_cash_flow": -22831000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-26357000", "ebitda": "-26250000", "netIncome": "-2893000", "grossProfit": "15578000", "depreciation": "None", "totalRevenue": "328419000", "costOfRevenue": "312841000", "interestIncome": "1014000", "incomeBeforeTax": "-6405000", "interestExpense": "None", "operatingIncome": "-27383000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-114000", "reportedCurrency": "USD", "netInterestIncome": "1014000", "nonInterestIncome": "None", "operatingExpenses": "42961000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "312841000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107000", "sellingGeneralAndAdministrative": "39158000", "netIncomeFromContinuingOperations": "-6291000" }, "balance": { "goodwill": "68001000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "1182729000", "longTermDebt": "None", "shortTermDebt": "14139000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2900000", "reportedCurrency": "USD", "retainedEarnings": "-778783000", "totalLiabilities": "1080736000", "otherCurrentAssets": "1035298000", "totalCurrentAssets": "1097795000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "6727000", "currentNetReceivables": "26786000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "84934000", "currentAccountsPayable": "9473000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "34492000", "totalShareholderEquity": "50473000", "capitalLeaseObligations": "24545000", "otherCurrentLiabilities": "1016332000", "totalCurrentLiabilities": "1041949000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "38787000", "cashAndShortTermInvestments": "28984000", "commonStockSharesOutstanding": "6361793", "intangibleAssetsExcludingGoodwill": "2900000", "cashAndCashEquivalentsAtCarryingValue": "28984000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19401000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-25065000", "capitalExpenditures": "2234000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-112000", "cashflowFromInvestment": "5902000", "stockBasedCompensation": "2630000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-112000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-1936000", "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": "2026-06-07T01:08:02.778008+00:00", "is_restated": false, "income_statement": { "revenue": 509898000, "cost_of_revenue": 491701000, "gross_profit": 18197000, "ebit": -21091000, "ebitda": -20974000, "pretax_income": -35438000, "tax_provision": 74000, "net_income": -16424000, "net_income_to_common": -16424000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47499000, "total_current_assets": 1157405000, "total_assets": 1242902000, "short_term_debt": 3802000, "long_term_debt": null, "total_debt": 3802000, "total_liabilities": 1140323000, "total_equity": 47794000, "shares_outstanding": 6161704, "goodwill_and_intangibles": 70901000 }, "cash_flow": { "operating_cash_flow": -65893000, "capital_expenditure": 463000, "free_cash_flow": -65430000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227641, "ticker_id": 483, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:02.778008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-21091000", "ebitda": "-20974000", "netIncome": "-16424000", "grossProfit": "18197000", "depreciation": "None", "totalRevenue": "509898000", "costOfRevenue": "491701000", "interestIncome": "1245000", "incomeBeforeTax": "-35438000", "interestExpense": "None", "operatingIncome": "-22017000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "74000", "reportedCurrency": "USD", "netInterestIncome": "1245000", "nonInterestIncome": "None", "operatingExpenses": "40214000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "491701000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117000", "sellingGeneralAndAdministrative": "35187000", "netIncomeFromContinuingOperations": "-35512000" }, "balance": { "goodwill": "68001000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1242902000", "longTermDebt": "None", "shortTermDebt": "3802000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2900000", "reportedCurrency": "USD", "retainedEarnings": "-775890000", "totalLiabilities": "1140323000", "otherCurrentAssets": "1074032000", "totalCurrentAssets": "1157405000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "13170000", "currentNetReceivables": "22704000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "85497000", "currentAccountsPayable": "8147000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25230000", "totalShareholderEquity": "47794000", "capitalLeaseObligations": "25230000", "otherCurrentLiabilities": "1063119000", "totalCurrentLiabilities": "1077385000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "62938000", "cashAndShortTermInvestments": "47499000", "commonStockSharesOutstanding": "6161704", "intangibleAssetsExcludingGoodwill": "2900000", "cashAndCashEquivalentsAtCarryingValue": "47499000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35512000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-65893000", "capitalExpenditures": "463000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7485000", "cashflowFromInvestment": "4297000", "stockBasedCompensation": "2406000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-59000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "117000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 509898000, "cost_of_revenue": 491701000, "gross_profit": 18197000, "research_and_development": null, "selling_general_admin": 35187000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -21091000, "depreciation_amortisation": 117000, "ebitda": -20974000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -35438000, "tax_provision": 74000, "effective_tax_rate": null, "net_income": -16424000, "net_income_continuing_ops": -35512000, "net_income_to_common": -16424000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47499000, "short_term_investments": 13170000, "net_receivables": 22704000, "inventory": null, "other_current_assets": null, "total_current_assets": 1157405000, "net_ppe": null, "goodwill": 68001000, "intangible_assets": 2900000, "goodwill_and_intangibles": 70901000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 85497000, "total_assets": 1242902000, "short_term_debt": 3802000, "accounts_payable": 8147000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1077385000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 62938000, "total_liabilities": 1140323000, "total_debt": 3802000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -775890000, "total_equity": 47794000, "shares_outstanding": 6161704, "operating_cash_flow": -65893000, "stock_based_compensation": 2406000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 463000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4297000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7485000, "free_cash_flow": -65430000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-21091000", "ebitda": "-20974000", "netIncome": "-16424000", "grossProfit": "18197000", "depreciation": "None", "totalRevenue": "509898000", "costOfRevenue": "491701000", "interestIncome": "1245000", "incomeBeforeTax": "-35438000", "interestExpense": "None", "operatingIncome": "-22017000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "74000", "reportedCurrency": "USD", "netInterestIncome": "1245000", "nonInterestIncome": "None", "operatingExpenses": "40214000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "491701000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117000", "sellingGeneralAndAdministrative": "35187000", "netIncomeFromContinuingOperations": "-35512000" }, "balance": { "goodwill": "68001000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1242902000", "longTermDebt": "None", "shortTermDebt": "3802000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2900000", "reportedCurrency": "USD", "retainedEarnings": "-775890000", "totalLiabilities": "1140323000", "otherCurrentAssets": "1074032000", "totalCurrentAssets": "1157405000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "13170000", "currentNetReceivables": "22704000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "85497000", "currentAccountsPayable": "8147000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25230000", "totalShareholderEquity": "47794000", "capitalLeaseObligations": "25230000", "otherCurrentLiabilities": "1063119000", "totalCurrentLiabilities": "1077385000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "62938000", "cashAndShortTermInvestments": "47499000", "commonStockSharesOutstanding": "6161704", "intangibleAssetsExcludingGoodwill": "2900000", "cashAndCashEquivalentsAtCarryingValue": "47499000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35512000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-65893000", "capitalExpenditures": "463000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7485000", "cashflowFromInvestment": "4297000", "stockBasedCompensation": "2406000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-59000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "117000", "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": "2026-06-07T01:08:02.778008+00:00", "is_restated": false, "income_statement": { "revenue": 854582000, "cost_of_revenue": 831972000, "gross_profit": 22610000, "ebit": -25409000, "ebitda": -25352000, "pretax_income": -21119000, "tax_provision": 156000, "net_income": -8165000, "net_income_to_common": -8165000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100608000, "total_current_assets": 1490348000, "total_assets": 1575531000, "short_term_debt": 3718000, "long_term_debt": null, "total_debt": 3718000, "total_liabilities": 1444648000, "total_equity": 56983000, "shares_outstanding": 4396495, "goodwill_and_intangibles": 70901000 }, "cash_flow": { "operating_cash_flow": 38353000, "capital_expenditure": 1771000, "free_cash_flow": 40124000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227642, "ticker_id": 483, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:02.778008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-25409000", "ebitda": "-25352000", "netIncome": "-8165000", "grossProfit": "22610000", "depreciation": "None", "totalRevenue": "854582000", "costOfRevenue": "831972000", "interestIncome": "956000", "incomeBeforeTax": "-21119000", "interestExpense": "None", "operatingIncome": "-31837000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "156000", "reportedCurrency": "USD", "netInterestIncome": "956000", "nonInterestIncome": "None", "operatingExpenses": "54447000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "831972000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57000", "sellingGeneralAndAdministrative": "41899000", "netIncomeFromContinuingOperations": "-21275000" }, "balance": { "goodwill": "68001000", "inventory": "1", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1575531000", "longTermDebt": "None", "shortTermDebt": "3718000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2900000", "reportedCurrency": "USD", "retainedEarnings": "-759466000", "totalLiabilities": "1444648000", "otherCurrentAssets": "1334571000", "totalCurrentAssets": "1490348000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "18012000", "currentNetReceivables": "37157000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "85183000", "currentAccountsPayable": "5670000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26199000", "totalShareholderEquity": "56983000", "capitalLeaseObligations": "26199000", "otherCurrentLiabilities": "1385620000", "totalCurrentLiabilities": "1398303000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "46345000", "cashAndShortTermInvestments": "100608000", "commonStockSharesOutstanding": "4396495", "intangibleAssetsExcludingGoodwill": "2900000", "cashAndCashEquivalentsAtCarryingValue": "100608000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21275000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "38353000", "capitalExpenditures": "1771000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "36705000", "cashflowFromInvestment": "-2304000", "stockBasedCompensation": "8013000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2259000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 854582000, "cost_of_revenue": 831972000, "gross_profit": 22610000, "research_and_development": null, "selling_general_admin": 41899000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -25409000, "depreciation_amortisation": 57000, "ebitda": -25352000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -21119000, "tax_provision": 156000, "effective_tax_rate": null, "net_income": -8165000, "net_income_continuing_ops": -21275000, "net_income_to_common": -8165000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 100608000, "short_term_investments": 18012000, "net_receivables": 37157000, "inventory": 1, "other_current_assets": null, "total_current_assets": 1490348000, "net_ppe": null, "goodwill": 68001000, "intangible_assets": 2900000, "goodwill_and_intangibles": 70901000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 85183000, "total_assets": 1575531000, "short_term_debt": 3718000, "accounts_payable": 5670000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1398303000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 46345000, "total_liabilities": 1444648000, "total_debt": 3718000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -759466000, "total_equity": 56983000, "shares_outstanding": 4396495, "operating_cash_flow": 38353000, "stock_based_compensation": 8013000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1771000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2304000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 36705000, "free_cash_flow": 40124000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-25409000", "ebitda": "-25352000", "netIncome": "-8165000", "grossProfit": "22610000", "depreciation": "None", "totalRevenue": "854582000", "costOfRevenue": "831972000", "interestIncome": "956000", "incomeBeforeTax": "-21119000", "interestExpense": "None", "operatingIncome": "-31837000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "156000", "reportedCurrency": "USD", "netInterestIncome": "956000", "nonInterestIncome": "None", "operatingExpenses": "54447000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "831972000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57000", "sellingGeneralAndAdministrative": "41899000", "netIncomeFromContinuingOperations": "-21275000" }, "balance": { "goodwill": "68001000", "inventory": "1", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1575531000", "longTermDebt": "None", "shortTermDebt": "3718000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2900000", "reportedCurrency": "USD", "retainedEarnings": "-759466000", "totalLiabilities": "1444648000", "otherCurrentAssets": "1334571000", "totalCurrentAssets": "1490348000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "18012000", "currentNetReceivables": "37157000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "85183000", "currentAccountsPayable": "5670000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26199000", "totalShareholderEquity": "56983000", "capitalLeaseObligations": "26199000", "otherCurrentLiabilities": "1385620000", "totalCurrentLiabilities": "1398303000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "46345000", "cashAndShortTermInvestments": "100608000", "commonStockSharesOutstanding": "4396495", "intangibleAssetsExcludingGoodwill": "2900000", "cashAndCashEquivalentsAtCarryingValue": "100608000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21275000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "38353000", "capitalExpenditures": "1771000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "36705000", "cashflowFromInvestment": "-2304000", "stockBasedCompensation": "8013000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2259000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57000", "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": "2026-06-07T01:08:02.778008+00:00", "is_restated": false, "income_statement": { "revenue": 214514000, "cost_of_revenue": 196910000, "gross_profit": 17604000, "ebit": -23728000, "ebitda": -20639000, "pretax_income": -78650000, "tax_provision": 43000, "net_income": -26699000, "net_income_to_common": -26699000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84720000, "total_current_assets": 882644000, "total_assets": 968397000, "short_term_debt": 3636000, "long_term_debt": null, "total_debt": 3636000, "total_liabilities": 832683000, "total_equity": 48282000, "shares_outstanding": 3682758, "goodwill_and_intangibles": 70901000 }, "cash_flow": { "operating_cash_flow": -6806000, "capital_expenditure": 1528000, "free_cash_flow": -5278000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227643, "ticker_id": 483, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:02.778008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-23728000", "ebitda": "-20639000", "netIncome": "-26699000", "grossProfit": "17604000", "depreciation": "None", "totalRevenue": "214514000", "costOfRevenue": "196910000", "interestIncome": "None", "incomeBeforeTax": "-78650000", "interestExpense": "20282000", "operatingIncome": "-78494000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "43000", "reportedCurrency": "USD", "netInterestIncome": "836000", "nonInterestIncome": "None", "operatingExpenses": "96098000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "196910000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3089000", "sellingGeneralAndAdministrative": "36255000", "netIncomeFromContinuingOperations": "-78693000" }, "balance": { "goodwill": "68001000", "inventory": "75832000", "commonStock": "28000", "currentDebt": "None", "investments": "None", "totalAssets": "968397000", "longTermDebt": "None", "shortTermDebt": "3636000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2900000", "reportedCurrency": "USD", "retainedEarnings": "-751301000", "totalLiabilities": "832683000", "otherCurrentAssets": "750862000", "totalCurrentAssets": "882644000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "17398000", "currentNetReceivables": "29664000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "85753000", "currentAccountsPayable": "14925000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "27161000", "totalShareholderEquity": "48282000", "capitalLeaseObligations": "27161000", "otherCurrentLiabilities": "779231000", "totalCurrentLiabilities": "802074000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "30609000", "cashAndShortTermInvestments": "84720000", "commonStockSharesOutstanding": "3682758", "intangibleAssetsExcludingGoodwill": "2900000", "cashAndCashEquivalentsAtCarryingValue": "84720000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-78693000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-49023000", "operatingCashflow": "-6806000", "capitalExpenditures": "1528000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-132000", "cashflowFromInvestment": "260000", "stockBasedCompensation": "1177000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-132000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3089000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 214514000, "cost_of_revenue": 196910000, "gross_profit": 17604000, "research_and_development": 1800000, "selling_general_admin": 36255000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -23728000, "depreciation_amortisation": 3089000, "ebitda": -20639000, "interest_expense": 20282000, "interest_income": null, "other_non_operating": null, "pretax_income": -78650000, "tax_provision": 43000, "effective_tax_rate": null, "net_income": -26699000, "net_income_continuing_ops": -78693000, "net_income_to_common": -26699000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 84720000, "short_term_investments": 17398000, "net_receivables": 29664000, "inventory": 75832000, "other_current_assets": null, "total_current_assets": 882644000, "net_ppe": null, "goodwill": 68001000, "intangible_assets": 2900000, "goodwill_and_intangibles": 70901000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 85753000, "total_assets": 968397000, "short_term_debt": 3636000, "accounts_payable": 14925000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 802074000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 30609000, "total_liabilities": 832683000, "total_debt": 3636000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -751301000, "total_equity": 48282000, "shares_outstanding": 3682758, "operating_cash_flow": -6806000, "stock_based_compensation": 1177000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1528000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 260000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -132000, "free_cash_flow": -5278000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-23728000", "ebitda": "-20639000", "netIncome": "-26699000", "grossProfit": "17604000", "depreciation": "None", "totalRevenue": "214514000", "costOfRevenue": "196910000", "interestIncome": "None", "incomeBeforeTax": "-78650000", "interestExpense": "20282000", "operatingIncome": "-78494000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "43000", "reportedCurrency": "USD", "netInterestIncome": "836000", "nonInterestIncome": "None", "operatingExpenses": "96098000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "196910000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3089000", "sellingGeneralAndAdministrative": "36255000", "netIncomeFromContinuingOperations": "-78693000" }, "balance": { "goodwill": "68001000", "inventory": "75832000", "commonStock": "28000", "currentDebt": "None", "investments": "None", "totalAssets": "968397000", "longTermDebt": "None", "shortTermDebt": "3636000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2900000", "reportedCurrency": "USD", "retainedEarnings": "-751301000", "totalLiabilities": "832683000", "otherCurrentAssets": "750862000", "totalCurrentAssets": "882644000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "17398000", "currentNetReceivables": "29664000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "85753000", "currentAccountsPayable": "14925000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "27161000", "totalShareholderEquity": "48282000", "capitalLeaseObligations": "27161000", "otherCurrentLiabilities": "779231000", "totalCurrentLiabilities": "802074000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "30609000", "cashAndShortTermInvestments": "84720000", "commonStockSharesOutstanding": "3682758", "intangibleAssetsExcludingGoodwill": "2900000", "cashAndCashEquivalentsAtCarryingValue": "84720000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-78693000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-49023000", "operatingCashflow": "-6806000", "capitalExpenditures": "1528000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-132000", "cashflowFromInvestment": "260000", "stockBasedCompensation": "1177000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-132000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3089000", "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": "2026-06-07T01:08:02.778008+00:00", "is_restated": false, "income_statement": { "revenue": 204774000, "cost_of_revenue": 189428000, "gross_profit": 15346000, "ebit": -7362000, "ebitda": -3403000, "pretax_income": -51518000, "tax_provision": 231000, "net_income": -17331000, "net_income_to_common": -17331000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68219000, "total_current_assets": 694157000, "total_assets": 846734000, "short_term_debt": 3555000, "long_term_debt": null, "total_debt": 3555000, "total_liabilities": 635659000, "total_equity": 69332000, "shares_outstanding": 91357858, "goodwill_and_intangibles": 108238000 }, "cash_flow": { "operating_cash_flow": 24595000, "capital_expenditure": 1859000, "free_cash_flow": 26454000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227645, "ticker_id": 483, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:02.778008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7362000", "ebitda": "-3403000", "netIncome": "-17331000", "grossProfit": "15346000", "depreciation": "None", "totalRevenue": "204774000", "costOfRevenue": "189428000", "interestIncome": "1177000", "incomeBeforeTax": "-51518000", "interestExpense": "None", "operatingIncome": "-52860000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "231000", "reportedCurrency": "USD", "netInterestIncome": "1177000", "nonInterestIncome": "None", "operatingExpenses": "45564000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "189428000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3959000", "sellingGeneralAndAdministrative": "34017000", "netIncomeFromContinuingOperations": "-51749000" }, "balance": { "goodwill": "66500000", "inventory": "75832000", "commonStock": "28000", "currentDebt": "None", "investments": "None", "totalAssets": "846734000", "longTermDebt": "None", "shortTermDebt": "3555000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "41738000", "reportedCurrency": "USD", "retainedEarnings": "-724602000", "totalLiabilities": "635659000", "otherCurrentAssets": "505729000", "totalCurrentAssets": "694157000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "22678000", "currentNetReceivables": "21699000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "152577000", "currentAccountsPayable": "3799000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "41624000", "shortLongTermDebtTotal": "28102000", "totalShareholderEquity": "69332000", "capitalLeaseObligations": "28102000", "otherCurrentLiabilities": "581831000", "totalCurrentLiabilities": "593555000", "otherNonCurrentLiabilities": "13065000", "totalNonCurrentLiabilities": "42104000", "cashAndShortTermInvestments": "68219000", "commonStockSharesOutstanding": "91357858", "intangibleAssetsExcludingGoodwill": "41738000", "cashAndCashEquivalentsAtCarryingValue": "68219000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51753000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "46740000", "operatingCashflow": "24595000", "capitalExpenditures": "1859000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-9406000", "stockBasedCompensation": "3311000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3959000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 204774000, "cost_of_revenue": 189428000, "gross_profit": 15346000, "research_and_development": null, "selling_general_admin": 34017000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7362000, "depreciation_amortisation": 3959000, "ebitda": -3403000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -51518000, "tax_provision": 231000, "effective_tax_rate": null, "net_income": -17331000, "net_income_continuing_ops": -51749000, "net_income_to_common": -17331000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68219000, "short_term_investments": 22678000, "net_receivables": 21699000, "inventory": 75832000, "other_current_assets": null, "total_current_assets": 694157000, "net_ppe": null, "goodwill": 66500000, "intangible_assets": 41738000, "goodwill_and_intangibles": 108238000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 152577000, "total_assets": 846734000, "short_term_debt": 3555000, "accounts_payable": 3799000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 593555000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 42104000, "total_liabilities": 635659000, "total_debt": 3555000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -724602000, "total_equity": 69332000, "shares_outstanding": 91357858, "operating_cash_flow": 24595000, "stock_based_compensation": 3311000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1859000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9406000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 0, "free_cash_flow": 26454000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7362000", "ebitda": "-3403000", "netIncome": "-17331000", "grossProfit": "15346000", "depreciation": "None", "totalRevenue": "204774000", "costOfRevenue": "189428000", "interestIncome": "1177000", "incomeBeforeTax": "-51518000", "interestExpense": "None", "operatingIncome": "-52860000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "231000", "reportedCurrency": "USD", "netInterestIncome": "1177000", "nonInterestIncome": "None", "operatingExpenses": "45564000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "189428000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3959000", "sellingGeneralAndAdministrative": "34017000", "netIncomeFromContinuingOperations": "-51749000" }, "balance": { "goodwill": "66500000", "inventory": "75832000", "commonStock": "28000", "currentDebt": "None", "investments": "None", "totalAssets": "846734000", "longTermDebt": "None", "shortTermDebt": "3555000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "41738000", "reportedCurrency": "USD", "retainedEarnings": "-724602000", "totalLiabilities": "635659000", "otherCurrentAssets": "505729000", "totalCurrentAssets": "694157000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "22678000", "currentNetReceivables": "21699000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "152577000", "currentAccountsPayable": "3799000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "41624000", "shortLongTermDebtTotal": "28102000", "totalShareholderEquity": "69332000", "capitalLeaseObligations": "28102000", "otherCurrentLiabilities": "581831000", "totalCurrentLiabilities": "593555000", "otherNonCurrentLiabilities": "13065000", "totalNonCurrentLiabilities": "42104000", "cashAndShortTermInvestments": "68219000", "commonStockSharesOutstanding": "91357858", "intangibleAssetsExcludingGoodwill": "41738000", "cashAndCashEquivalentsAtCarryingValue": "68219000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51753000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "46740000", "operatingCashflow": "24595000", "capitalExpenditures": "1859000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-9406000", "stockBasedCompensation": "3311000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3959000", "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": "2026-06-07T01:08:02.778008+00:00", "is_restated": false, "income_statement": { "revenue": 347629000, "cost_of_revenue": 331810000, "gross_profit": 15819000, "ebit": -33852000, "ebitda": -30031000, "pretax_income": -50359000, "tax_provision": 152000, "net_income": -16848000, "net_income_to_common": -16848000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84519000, "total_current_assets": 829235000, "total_assets": 1023742000, "short_term_debt": 3321000, "long_term_debt": null, "total_debt": 3321000, "total_liabilities": 763866000, "total_equity": 83796000, "shares_outstanding": 3593491, "goodwill_and_intangibles": 134540000 }, "cash_flow": { "operating_cash_flow": -31245000, "capital_expenditure": 2327000, "free_cash_flow": -28918000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227646, "ticker_id": 483, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:02.778008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-33852000", "ebitda": "-30031000", "netIncome": "-16848000", "grossProfit": "15819000", "depreciation": "None", "totalRevenue": "347629000", "costOfRevenue": "331810000", "interestIncome": "701000", "incomeBeforeTax": "-50359000", "interestExpense": "701000", "operatingIncome": "-51088000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "152000", "reportedCurrency": "USD", "netInterestIncome": "701000", "nonInterestIncome": "None", "operatingExpenses": "66907000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "28000", "costofGoodsAndServicesSold": "331810000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3821000", "sellingGeneralAndAdministrative": "41889000", "netIncomeFromContinuingOperations": "-50511000" }, "balance": { "goodwill": "66877000", "inventory": "49116000", "commonStock": "28000", "currentDebt": "None", "investments": "None", "totalAssets": "1023742000", "longTermDebt": "None", "shortTermDebt": "3321000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "67663000", "reportedCurrency": "USD", "retainedEarnings": "-707271000", "totalLiabilities": "763866000", "otherCurrentAssets": "708790000", "totalCurrentAssets": "829235000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "14911000", "currentNetReceivables": "21015000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "194507000", "currentAccountsPayable": "6452000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20194000", "shortLongTermDebtTotal": "28862000", "totalShareholderEquity": "83796000", "capitalLeaseObligations": "28862000", "otherCurrentLiabilities": "707463000", "totalCurrentLiabilities": "720997000", "otherNonCurrentLiabilities": "41441000", "totalNonCurrentLiabilities": "42869000", "cashAndShortTermInvestments": "84519000", "commonStockSharesOutstanding": "3593491", "intangibleAssetsExcludingGoodwill": "67663000", "cashAndCashEquivalentsAtCarryingValue": "84519000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50507000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "2283000", "operatingCashflow": "-31245000", "capitalExpenditures": "2327000", "changeInReceivables": "4379000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2502000", "cashflowFromInvestment": "5417000", "stockBasedCompensation": "4352000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-28330000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2502000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3821000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 347629000, "cost_of_revenue": 331810000, "gross_profit": 15819000, "research_and_development": null, "selling_general_admin": 41889000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -33852000, "depreciation_amortisation": 3821000, "ebitda": -30031000, "interest_expense": 701000, "interest_income": null, "other_non_operating": null, "pretax_income": -50359000, "tax_provision": 152000, "effective_tax_rate": null, "net_income": -16848000, "net_income_continuing_ops": -50511000, "net_income_to_common": -16848000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 84519000, "short_term_investments": 14911000, "net_receivables": 21015000, "inventory": 49116000, "other_current_assets": null, "total_current_assets": 829235000, "net_ppe": null, "goodwill": 66877000, "intangible_assets": 67663000, "goodwill_and_intangibles": 134540000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 194507000, "total_assets": 1023742000, "short_term_debt": 3321000, "accounts_payable": 6452000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 720997000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 42869000, "total_liabilities": 763866000, "total_debt": 3321000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -707271000, "total_equity": 83796000, "shares_outstanding": 3593491, "operating_cash_flow": -31245000, "stock_based_compensation": 4352000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2327000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 5417000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2502000, "free_cash_flow": -28918000, "net_change_in_cash": -28330000 }, "raw_data": { "income": { "ebit": "-33852000", "ebitda": "-30031000", "netIncome": "-16848000", "grossProfit": "15819000", "depreciation": "None", "totalRevenue": "347629000", "costOfRevenue": "331810000", "interestIncome": "701000", "incomeBeforeTax": "-50359000", "interestExpense": "701000", "operatingIncome": "-51088000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "152000", "reportedCurrency": "USD", "netInterestIncome": "701000", "nonInterestIncome": "None", "operatingExpenses": "66907000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "28000", "costofGoodsAndServicesSold": "331810000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3821000", "sellingGeneralAndAdministrative": "41889000", "netIncomeFromContinuingOperations": "-50511000" }, "balance": { "goodwill": "66877000", "inventory": "49116000", "commonStock": "28000", "currentDebt": "None", "investments": "None", "totalAssets": "1023742000", "longTermDebt": "None", "shortTermDebt": "3321000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "67663000", "reportedCurrency": "USD", "retainedEarnings": "-707271000", "totalLiabilities": "763866000", "otherCurrentAssets": "708790000", "totalCurrentAssets": "829235000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "14911000", "currentNetReceivables": "21015000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "194507000", "currentAccountsPayable": "6452000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20194000", "shortLongTermDebtTotal": "28862000", "totalShareholderEquity": "83796000", "capitalLeaseObligations": "28862000", "otherCurrentLiabilities": "707463000", "totalCurrentLiabilities": "720997000", "otherNonCurrentLiabilities": "41441000", "totalNonCurrentLiabilities": "42869000", "cashAndShortTermInvestments": "84519000", "commonStockSharesOutstanding": "3593491", "intangibleAssetsExcludingGoodwill": "67663000", "cashAndCashEquivalentsAtCarryingValue": "84519000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50507000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "2283000", "operatingCashflow": "-31245000", "capitalExpenditures": "2327000", "changeInReceivables": "4379000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2502000", "cashflowFromInvestment": "5417000", "stockBasedCompensation": "4352000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-28330000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2502000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3821000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 7, "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" ] } } }