{ "ticker": { "uuid": "26b0d608-b549-4226-9a02-8400be98b9d2", "symbol": "RRGB", "name": "Red Robin Gourmet Burgers Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/26b0d608-b549-4226-9a02-8400be98b9d2/", "api_url": "https://sharemaestro.com/factors/api/tickers/26b0d608-b549-4226-9a02-8400be98b9d2/" }, "ticker_metadata": { "id": 8077, "uuid": "26b0d608-b549-4226-9a02-8400be98b9d2", "symbol": "RRGB", "name": "Red Robin Gourmet Burgers Inc", "asset_type": "equity", "market_cap": 93608000, "stock_exchange_id": 2, "industry": "Restaurants", "sector": "Consumer Cyclical", "description": "Red Robin Gourmet Burgers, Inc. develops, operates and franchises full-service restaurants and casual dining. The company is headquartered in Greenwood Village, Colorado.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "26b0d608-b549-4226-9a02-8400be98b9d2", "symbol": "RRGB", "name": "Red Robin Gourmet Burgers Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/26b0d608-b549-4226-9a02-8400be98b9d2/", "api_url": "https://sharemaestro.com/factors/api/tickers/26b0d608-b549-4226-9a02-8400be98b9d2/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.3, "value": 0.4, "quality": 0.39, "momentum": 0.39, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 4.37, "market_cap": 79184400, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1813, "shareholder_yield": 0, "roe": 0.2504, "piotroski_f_score": 4, "momentum_12_1": -0.4366, "volatility_252d": 0.843 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:12.365221+00:00", "batch_id": "" }, "size": { "price_close": 4.37, "market_cap": 79184400, "market_cap_usd": 79184400, "enterprise_value": 276007400, "shares_outstanding": 18120000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.0662, "pcf_ratio": 3.2441, "pfcf_ratio": 1.586, "ev_ebitda": 5.5156, "ev_ebit": -303.9729, "ev_sales": 0.2307, "ev_fcf": 5.5281, "earnings_yield": null, "fcf_yield": 0.1809, "price_to_sales": 0.0662, "price_to_book": null, "price_to_cashflow": 3.2441, "ebitda_to_ev": 0.1813, "sales_yield": 4.3337 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.2019, "operating_margin": -0.0008, "net_margin": -0.0223, "ebitda_margin": 0.0418, "fcf_margin": 0.0417, "roe": 0.2504, "roa": -0.0491, "roic": -0.0076, "roc_greenblatt": null, "asset_turnover": 2.1994, "cash_conversion": -1.8692, "accruals_ratio": -0.094, "sbc_to_revenue": 0.0006, "piotroski_f_score": 4, "altman_z_score": 1.5901, "earnings_stability_5y": 1.2067, "revenue_stability_5y": 0.1285, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4442, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -6.0991, "net_debt_to_ebitda": 3.9332, "debt_to_assets": 0.4065, "interest_coverage": -0.0353, "current_ratio": 0.4661, "quick_ratio": 0.331, "net_debt": 196823000, "local_beta": -0.0031, "volatility_252d": 0.843, "volatility_60d": 1.8782, "max_drawdown_12m": -0.6278, "risk_adjusted_momentum": -0.5178 }, "growth": { "revenue_growth_1y": -0.0449, "revenue_growth_3y_cagr": -0.0148, "revenue_growth_5y_cagr": 0.0686, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.1708, "book_value_growth_1y": null, "revenue_growth": -0.0449, "earnings_growth": null }, "momentum": { "price_return_1m": 0.1716, "price_return_3m": 0.053, "price_return_6m": 0.098, "price_return_9m": -0.2917, "price_return_12m": -0.3399, "price_return_12m_ex1m": -0.4366, "momentum_6m": 0.098, "momentum_12m": -0.3399, "momentum_12_1": -0.4366, "distance_from_52w_high": -0.3862, "distance_from_52w_low": 0.6491, "relative_strength": -0.4978 }, "raw_ttm": { "revenue_ttm": 1196135000, "gross_profit_ttm": 241549000, "ebit_ttm": -908000, "ebitda_ttm": 50041000, "net_income_ttm": -26711000, "eps_diluted_ttm": -1.4741, "operating_cash_flow_ttm": 24409000, "capital_expenditure_ttm": 25519000, "fcf_ttm": 49928000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 25719000, "cash_and_equivalents": 24275000, "total_current_assets": 86081000, "total_current_liabilities": 184687000, "net_ppe": null, "total_assets": 543845000, "total_debt": 221098000, "total_equity": -106655000, "net_working_capital": -72932000, "book_value_per_share": -5.886, "retained_earnings": -178421000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -115305000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 60, "quality_composite": 61, "momentum_composite": 61, "growth_composite": 60, "yield_composite": 60, "svqf_composite": 66, "vc1_composite": 60, "vc2_composite": 60, "vc3_composite": 60, "trending_value_composite": null, "overall_composite": 70, "quality_value_composite": 0.395, "os_score": 0.3, "value_percentile": 0.4, "quality_percentile": 0.39, "momentum_percentile": 0.39, "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": 57, "all_cap_buyback_rank": 85, "small_cap_core_rank": 60, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 2532, "ticker_id": 8077, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:12.365221+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.37, "market_cap": 79184400, "market_cap_usd": 79184400, "enterprise_value": 276007400, "shares_outstanding": 18120000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.06620022, "pcf_ratio": 3.24406571, "pfcf_ratio": 1.5859718, "ev_ebitda": 5.51562519, "ev_ebit": -303.97290749, "ev_sales": 0.23074937, "ev_fcf": 5.52810848, "earnings_yield": null, "fcf_yield": 0.1808937, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.20194125, "operating_margin": -0.00075911, "net_margin": -0.02233109, "ebitda_margin": 0.04183558, "fcf_margin": 0.04174111, "roe": 0.25044302, "roa": -0.0491151, "roic": -0.00755257, "roc_greenblatt": null, "asset_turnover": 2.19940424, "cash_conversion": -1.86919247, "accruals_ratio": -0.09399737, "sbc_to_revenue": 0.00064207, "debt_to_equity": -6.09910459, "net_debt_to_ebitda": 3.93323475, "debt_to_assets": 0.40654598, "interest_coverage": -0.03530464, "current_ratio": 0.46609128, "quick_ratio": 0.33102492, "net_debt": 196823000, "revenue_growth_1y": -0.04490286, "revenue_growth_3y_cagr": -0.01478556, "revenue_growth_5y_cagr": 0.06855716, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.17078204, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": 1.59005391, "earnings_stability_5y": 1.206689, "revenue_stability_5y": 0.12849, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.17158177, "price_return_3m": 0.05301205, "price_return_6m": 0.09798995, "price_return_9m": -0.2917342, "price_return_12m": -0.33987915, "price_return_12m_ex1m": -0.43655589, "distance_from_52w_high": -0.38623596, "distance_from_52w_low": 0.6490566, "relative_strength": -0.4978202, "local_beta": -0.0031, "volatility_252d": 0.843021, "volatility_60d": 1.878192, "max_drawdown_12m": -0.62780899, "revenue_ttm": 1196135000, "gross_profit_ttm": 241549000, "ebit_ttm": -908000, "ebitda_ttm": 50041000, "net_income_ttm": -26711000, "eps_diluted_ttm": -1.474117, "operating_cash_flow_ttm": 24409000, "capital_expenditure_ttm": 25519000, "fcf_ttm": 49928000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 25719000, "cash_and_equivalents": 24275000, "total_current_assets": 86081000, "total_current_liabilities": 184687000, "net_ppe": null, "total_assets": 543845000, "total_debt": 221098000, "total_equity": -106655000, "net_working_capital": -72932000, "book_value_per_share": -5.88603753, "retained_earnings": -178421000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -115305000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 60, "quality_composite": 61, "momentum_composite": 61, "growth_composite": 60, "yield_composite": 60, "svqf_composite": 66, "vc1_composite": 60, "vc2_composite": 60, "vc3_composite": 60, "trending_value_composite": null, "overall_composite": 70, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 57, "all_cap_buyback_rank": 85, "small_cap_core_rank": 60, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 4.37, "os": 0.3, "value": 0.4, "quality": 0.39, "momentum": 0.39, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.2504, "momentum_12_1": -0.4366, "complete_fields": { "id": 2532, "ticker_id": 8077, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:12.365221+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.37, "market_cap": 79184400, "market_cap_usd": 79184400, "enterprise_value": 276007400, "shares_outstanding": 18120000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.06620022, "pcf_ratio": 3.24406571, "pfcf_ratio": 1.5859718, "ev_ebitda": 5.51562519, "ev_ebit": -303.97290749, "ev_sales": 0.23074937, "ev_fcf": 5.52810848, "earnings_yield": null, "fcf_yield": 0.1808937, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.20194125, "operating_margin": -0.00075911, "net_margin": -0.02233109, "ebitda_margin": 0.04183558, "fcf_margin": 0.04174111, "roe": 0.25044302, "roa": -0.0491151, "roic": -0.00755257, "roc_greenblatt": null, "asset_turnover": 2.19940424, "cash_conversion": -1.86919247, "accruals_ratio": -0.09399737, "sbc_to_revenue": 0.00064207, "debt_to_equity": -6.09910459, "net_debt_to_ebitda": 3.93323475, "debt_to_assets": 0.40654598, "interest_coverage": -0.03530464, "current_ratio": 0.46609128, "quick_ratio": 0.33102492, "net_debt": 196823000, "revenue_growth_1y": -0.04490286, "revenue_growth_3y_cagr": -0.01478556, "revenue_growth_5y_cagr": 0.06855716, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.17078204, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": 1.59005391, "earnings_stability_5y": 1.206689, "revenue_stability_5y": 0.12849, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.17158177, "price_return_3m": 0.05301205, "price_return_6m": 0.09798995, "price_return_9m": -0.2917342, "price_return_12m": -0.33987915, "price_return_12m_ex1m": -0.43655589, "distance_from_52w_high": -0.38623596, "distance_from_52w_low": 0.6490566, "relative_strength": -0.4978202, "local_beta": -0.0031, "volatility_252d": 0.843021, "volatility_60d": 1.878192, "max_drawdown_12m": -0.62780899, "revenue_ttm": 1196135000, "gross_profit_ttm": 241549000, "ebit_ttm": -908000, "ebitda_ttm": 50041000, "net_income_ttm": -26711000, "eps_diluted_ttm": -1.474117, "operating_cash_flow_ttm": 24409000, "capital_expenditure_ttm": 25519000, "fcf_ttm": 49928000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 25719000, "cash_and_equivalents": 24275000, "total_current_assets": 86081000, "total_current_liabilities": 184687000, "net_ppe": null, "total_assets": 543845000, "total_debt": 221098000, "total_equity": -106655000, "net_working_capital": -72932000, "book_value_per_share": -5.88603753, "retained_earnings": -178421000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -115305000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 60, "quality_composite": 61, "momentum_composite": 61, "growth_composite": 60, "yield_composite": 60, "svqf_composite": 66, "vc1_composite": 60, "vc2_composite": 60, "vc3_composite": 60, "trending_value_composite": null, "overall_composite": 70, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 57, "all_cap_buyback_rank": 85, "small_cap_core_rank": 60, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:11.853246+00:00", "is_restated": false, "income_statement": { "revenue": 1210225000, "cost_of_revenue": 387841000, "gross_profit": 822384000, "ebit": 2930000, "ebitda": 54050000, "pretax_income": -23026000, "tax_provision": 258000, "net_income": -23284000, "net_income_to_common": -23284000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19924000, "total_current_assets": 88943000, "total_assets": 563527000, "short_term_debt": 49111000, "long_term_debt": 164741000, "total_debt": 213852000, "total_liabilities": 669875000, "total_equity": -106348000, "shares_outstanding": 17789000, "goodwill_and_intangibles": 9155000 }, "cash_flow": { "operating_cash_flow": 37008000, "capital_expenditure": 30784000, "free_cash_flow": 67792000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162266, "ticker_id": 8077, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:11.853246+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2930000", "ebitda": "54050000", "netIncome": "-23284000", "grossProfit": "822384000", "depreciation": "None", "totalRevenue": "1210225000", "costOfRevenue": "387841000", "interestIncome": "140000", "incomeBeforeTax": "-23026000", "interestExpense": "25956000", "operatingIncome": "2790000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "258000", "reportedCurrency": "USD", "netInterestIncome": "-25816000", "nonInterestIncome": "None", "operatingExpenses": "819594000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "387841000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51120000", "sellingGeneralAndAdministrative": "76254000", "netIncomeFromContinuingOperations": "-23284000" }, "balance": { "goodwill": "None", "inventory": "25729000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "563527000", "longTermDebt": "164741000", "shortTermDebt": "49111000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "9155000", "reportedCurrency": "USD", "retainedEarnings": "-176243000", "totalLiabilities": "669875000", "otherCurrentAssets": "23849000", "totalCurrentAssets": "88943000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19441000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "474584000", "currentAccountsPayable": "31391000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "513907000", "totalShareholderEquity": "-106348000", "capitalLeaseObligations": "350258000", "otherCurrentLiabilities": "90840000", "totalCurrentLiabilities": "198629000", "otherNonCurrentLiabilities": "6450000", "totalNonCurrentLiabilities": "471246000", "cashAndShortTermInvestments": "19924000", "commonStockSharesOutstanding": "17789000", "intangibleAssetsExcludingGoodwill": "9155000", "cashAndCashEquivalentsAtCarryingValue": "19924000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23284000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "134000", "operatingCashflow": "37008000", "capitalExpenditures": "30784000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22252000", "cashflowFromInvestment": "-24618000", "stockBasedCompensation": "1469000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-479000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51120000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1210225000, "cost_of_revenue": 387841000, "gross_profit": 822384000, "research_and_development": null, "selling_general_admin": 76254000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2930000, "depreciation_amortisation": 51120000, "ebitda": 54050000, "interest_expense": 25956000, "interest_income": null, "other_non_operating": null, "pretax_income": -23026000, "tax_provision": 258000, "effective_tax_rate": null, "net_income": -23284000, "net_income_continuing_ops": -23284000, "net_income_to_common": -23284000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19924000, "short_term_investments": null, "net_receivables": 19441000, "inventory": 25729000, "other_current_assets": null, "total_current_assets": 88943000, "net_ppe": null, "goodwill": null, "intangible_assets": 9155000, "goodwill_and_intangibles": 9155000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 474584000, "total_assets": 563527000, "short_term_debt": 49111000, "accounts_payable": 31391000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 198629000, "long_term_debt": 164741000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 471246000, "total_liabilities": 669875000, "total_debt": 213852000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -176243000, "total_equity": -106348000, "shares_outstanding": 17789000, "operating_cash_flow": 37008000, "stock_based_compensation": 1469000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30784000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24618000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -22252000, "free_cash_flow": 67792000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2930000", "ebitda": "54050000", "netIncome": "-23284000", "grossProfit": "822384000", "depreciation": "None", "totalRevenue": "1210225000", "costOfRevenue": "387841000", "interestIncome": "140000", "incomeBeforeTax": "-23026000", "interestExpense": "25956000", "operatingIncome": "2790000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "258000", "reportedCurrency": "USD", "netInterestIncome": "-25816000", "nonInterestIncome": "None", "operatingExpenses": "819594000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "387841000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51120000", "sellingGeneralAndAdministrative": "76254000", "netIncomeFromContinuingOperations": "-23284000" }, "balance": { "goodwill": "None", "inventory": "25729000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "563527000", "longTermDebt": "164741000", "shortTermDebt": "49111000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "9155000", "reportedCurrency": "USD", "retainedEarnings": "-176243000", "totalLiabilities": "669875000", "otherCurrentAssets": "23849000", "totalCurrentAssets": "88943000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19441000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "474584000", "currentAccountsPayable": "31391000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "513907000", "totalShareholderEquity": "-106348000", "capitalLeaseObligations": "350258000", "otherCurrentLiabilities": "90840000", "totalCurrentLiabilities": "198629000", "otherNonCurrentLiabilities": "6450000", "totalNonCurrentLiabilities": "471246000", "cashAndShortTermInvestments": "19924000", "commonStockSharesOutstanding": "17789000", "intangibleAssetsExcludingGoodwill": "9155000", "cashAndCashEquivalentsAtCarryingValue": "19924000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23284000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "134000", "operatingCashflow": "37008000", "capitalExpenditures": "30784000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22252000", "cashflowFromInvestment": "-24618000", "stockBasedCompensation": "1469000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-479000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51120000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:11.853246+00:00", "is_restated": false, "income_statement": { "revenue": 1248560000, "cost_of_revenue": 395751000, "gross_profit": 852809000, "ebit": -52354000, "ebitda": 5375000, "pretax_income": -77631000, "tax_provision": -90000, "net_income": -77541000, "net_income_to_common": -77541000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30651000, "total_current_assets": 99434000, "total_assets": 641314000, "short_term_debt": 51102000, "long_term_debt": 181641000, "total_debt": 232743000, "total_liabilities": 725583000, "total_equity": -84269000, "shares_outstanding": 15736000, "goodwill_and_intangibles": 11064000 }, "cash_flow": { "operating_cash_flow": 7047000, "capital_expenditure": 26034000, "free_cash_flow": 33081000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162271, "ticker_id": 8077, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:11.853246+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-52354000", "ebitda": "5375000", "netIncome": "-77541000", "grossProfit": "852809000", "depreciation": "None", "totalRevenue": "1248560000", "costOfRevenue": "395751000", "interestIncome": "727000", "incomeBeforeTax": "-77631000", "interestExpense": "25277000", "operatingIncome": "-53081000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-90000", "reportedCurrency": "USD", "netInterestIncome": "-24550000", "nonInterestIncome": "None", "operatingExpenses": "905890000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "395751000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57729000", "sellingGeneralAndAdministrative": "118440000", "netIncomeFromContinuingOperations": "-77541000" }, "balance": { "goodwill": "None", "inventory": "26737000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "641314000", "longTermDebt": "181641000", "shortTermDebt": "51102000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "11064000", "reportedCurrency": "USD", "retainedEarnings": "-152959000", "totalLiabilities": "725583000", "otherCurrentAssets": "22358000", "totalCurrentAssets": "99434000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19688000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "541880000", "currentAccountsPayable": "29783000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "585124000", "totalShareholderEquity": "-84269000", "capitalLeaseObligations": "396737000", "otherCurrentLiabilities": "68427000", "totalCurrentLiabilities": "189552000", "otherNonCurrentLiabilities": "8755000", "totalNonCurrentLiabilities": "536031000", "cashAndShortTermInvestments": "30651000", "commonStockSharesOutstanding": "15736000", "intangibleAssetsExcludingGoodwill": "11064000", "cashAndCashEquivalentsAtCarryingValue": "30651000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-77541000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-220000", "operatingCashflow": "7047000", "capitalExpenditures": "26034000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2536000", "cashflowFromInvestment": "-1747000", "stockBasedCompensation": "6961000", "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": "57729000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1248560000, "cost_of_revenue": 395751000, "gross_profit": 852809000, "research_and_development": null, "selling_general_admin": 118440000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -52354000, "depreciation_amortisation": 57729000, "ebitda": 5375000, "interest_expense": 25277000, "interest_income": null, "other_non_operating": null, "pretax_income": -77631000, "tax_provision": -90000, "effective_tax_rate": null, "net_income": -77541000, "net_income_continuing_ops": -77541000, "net_income_to_common": -77541000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30651000, "short_term_investments": null, "net_receivables": 19688000, "inventory": 26737000, "other_current_assets": null, "total_current_assets": 99434000, "net_ppe": null, "goodwill": null, "intangible_assets": 11064000, "goodwill_and_intangibles": 11064000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 541880000, "total_assets": 641314000, "short_term_debt": 51102000, "accounts_payable": 29783000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 189552000, "long_term_debt": 181641000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 536031000, "total_liabilities": 725583000, "total_debt": 232743000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -152959000, "total_equity": -84269000, "shares_outstanding": 15736000, "operating_cash_flow": 7047000, "stock_based_compensation": 6961000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26034000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1747000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2536000, "free_cash_flow": 33081000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-52354000", "ebitda": "5375000", "netIncome": "-77541000", "grossProfit": "852809000", "depreciation": "None", "totalRevenue": "1248560000", "costOfRevenue": "395751000", "interestIncome": "727000", "incomeBeforeTax": "-77631000", "interestExpense": "25277000", "operatingIncome": "-53081000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-90000", "reportedCurrency": "USD", "netInterestIncome": "-24550000", "nonInterestIncome": "None", "operatingExpenses": "905890000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "395751000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57729000", "sellingGeneralAndAdministrative": "118440000", "netIncomeFromContinuingOperations": "-77541000" }, "balance": { "goodwill": "None", "inventory": "26737000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "641314000", "longTermDebt": "181641000", "shortTermDebt": "51102000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "11064000", "reportedCurrency": "USD", "retainedEarnings": "-152959000", "totalLiabilities": "725583000", "otherCurrentAssets": "22358000", "totalCurrentAssets": "99434000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19688000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "541880000", "currentAccountsPayable": "29783000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "585124000", "totalShareholderEquity": "-84269000", "capitalLeaseObligations": "396737000", "otherCurrentLiabilities": "68427000", "totalCurrentLiabilities": "189552000", "otherNonCurrentLiabilities": "8755000", "totalNonCurrentLiabilities": "536031000", "cashAndShortTermInvestments": "30651000", "commonStockSharesOutstanding": "15736000", "intangibleAssetsExcludingGoodwill": "11064000", "cashAndCashEquivalentsAtCarryingValue": "30651000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-77541000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-220000", "operatingCashflow": "7047000", "capitalExpenditures": "26034000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2536000", "cashflowFromInvestment": "-1747000", "stockBasedCompensation": "6961000", "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": "57729000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:11.853246+00:00", "is_restated": false, "income_statement": { "revenue": 1303046000, "cost_of_revenue": 885261000, "gross_profit": 417785000, "ebit": 5642000, "ebitda": 71832000, "pretax_income": -20918000, "tax_provision": 310000, "net_income": -21228000, "net_income_to_common": -21228000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23634000, "total_current_assets": 91781000, "total_assets": 741934000, "short_term_debt": 44758000, "long_term_debt": 182594000, "total_debt": 227352000, "total_liabilities": 762376000, "total_equity": -20442000, "shares_outstanding": 15835000, "goodwill_and_intangibles": 15491000 }, "cash_flow": { "operating_cash_flow": -1157000, "capital_expenditure": 49440000, "free_cash_flow": 48283000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162276, "ticker_id": 8077, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:11.853246+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5642000", "ebitda": "71832000", "netIncome": "-21228000", "grossProfit": "417785000", "depreciation": "None", "totalRevenue": "1303046000", "costOfRevenue": "885261000", "interestIncome": "1100000", "incomeBeforeTax": "-20918000", "interestExpense": "26560000", "operatingIncome": "4542000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "310000", "reportedCurrency": "USD", "netInterestIncome": "-24099000", "nonInterestIncome": "None", "operatingExpenses": "413243000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "885261000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66190000", "sellingGeneralAndAdministrative": "124130000", "netIncomeFromContinuingOperations": "-51098000" }, "balance": { "goodwill": "1000", "inventory": "26839000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "741934000", "longTermDebt": "182594000", "shortTermDebt": "44758000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "15490000", "reportedCurrency": "USD", "retainedEarnings": "-75418000", "totalLiabilities": "762376000", "otherCurrentAssets": "19716000", "totalCurrentAssets": "91781000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "21592000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "650152000", "currentAccountsPayable": "27726000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "610791000", "totalShareholderEquity": "-20442000", "capitalLeaseObligations": "428197000", "otherCurrentLiabilities": "62889000", "totalCurrentLiabilities": "186337000", "otherNonCurrentLiabilities": "10006000", "totalNonCurrentLiabilities": "576039000", "cashAndShortTermInvestments": "23634000", "commonStockSharesOutstanding": "15835000", "intangibleAssetsExcludingGoodwill": "15490000", "cashAndCashEquivalentsAtCarryingValue": "23634000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21228000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-280000", "operatingCashflow": "-1157000", "capitalExpenditures": "49440000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33712000", "cashflowFromInvestment": "8226000", "stockBasedCompensation": "6933000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9960000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66190000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1303046000, "cost_of_revenue": 885261000, "gross_profit": 417785000, "research_and_development": null, "selling_general_admin": 124130000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5642000, "depreciation_amortisation": 66190000, "ebitda": 71832000, "interest_expense": 26560000, "interest_income": null, "other_non_operating": null, "pretax_income": -20918000, "tax_provision": 310000, "effective_tax_rate": null, "net_income": -21228000, "net_income_continuing_ops": -51098000, "net_income_to_common": -21228000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23634000, "short_term_investments": null, "net_receivables": 21592000, "inventory": 26839000, "other_current_assets": null, "total_current_assets": 91781000, "net_ppe": null, "goodwill": 1000, "intangible_assets": 15490000, "goodwill_and_intangibles": 15491000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 650152000, "total_assets": 741934000, "short_term_debt": 44758000, "accounts_payable": 27726000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 186337000, "long_term_debt": 182594000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 576039000, "total_liabilities": 762376000, "total_debt": 227352000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -75418000, "total_equity": -20442000, "shares_outstanding": 15835000, "operating_cash_flow": -1157000, "stock_based_compensation": 6933000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49440000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 8226000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -33712000, "free_cash_flow": 48283000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5642000", "ebitda": "71832000", "netIncome": "-21228000", "grossProfit": "417785000", "depreciation": "None", "totalRevenue": "1303046000", "costOfRevenue": "885261000", "interestIncome": "1100000", "incomeBeforeTax": "-20918000", "interestExpense": "26560000", "operatingIncome": "4542000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "310000", "reportedCurrency": "USD", "netInterestIncome": "-24099000", "nonInterestIncome": "None", "operatingExpenses": "413243000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "885261000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66190000", "sellingGeneralAndAdministrative": "124130000", "netIncomeFromContinuingOperations": "-51098000" }, "balance": { "goodwill": "1000", "inventory": "26839000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "741934000", "longTermDebt": "182594000", "shortTermDebt": "44758000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "15490000", "reportedCurrency": "USD", "retainedEarnings": "-75418000", "totalLiabilities": "762376000", "otherCurrentAssets": "19716000", "totalCurrentAssets": "91781000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "21592000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "650152000", "currentAccountsPayable": "27726000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "610791000", "totalShareholderEquity": "-20442000", "capitalLeaseObligations": "428197000", "otherCurrentLiabilities": "62889000", "totalCurrentLiabilities": "186337000", "otherNonCurrentLiabilities": "10006000", "totalNonCurrentLiabilities": "576039000", "cashAndShortTermInvestments": "23634000", "commonStockSharesOutstanding": "15835000", "intangibleAssetsExcludingGoodwill": "15490000", "cashAndCashEquivalentsAtCarryingValue": "23634000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21228000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-280000", "operatingCashflow": "-1157000", "capitalExpenditures": "49440000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33712000", "cashflowFromInvestment": "8226000", "stockBasedCompensation": "6933000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9960000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66190000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:11.853246+00:00", "is_restated": false, "income_statement": { "revenue": 1265534000, "cost_of_revenue": 845941000, "gross_profit": 419593000, "ebit": -57493000, "ebitda": 18752000, "pretax_income": -78136000, "tax_provision": 747000, "net_income": -78883000, "net_income_to_common": -78883000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48826000, "total_current_assets": 119580000, "total_assets": 832145000, "short_term_debt": 51863000, "long_term_debt": 203155000, "total_debt": 255018000, "total_liabilities": 830356000, "total_equity": 1789000, "shares_outstanding": 15840000, "goodwill_and_intangibles": 17727000 }, "cash_flow": { "operating_cash_flow": 35532000, "capital_expenditure": 38159000, "free_cash_flow": 73691000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162281, "ticker_id": 8077, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:11.853246+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-57493000", "ebitda": "18752000", "netIncome": "-78883000", "grossProfit": "419593000", "depreciation": "None", "totalRevenue": "1265534000", "costOfRevenue": "845941000", "interestIncome": "4000", "incomeBeforeTax": "-78136000", "interestExpense": "20639000", "operatingIncome": "-57497000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "747000", "reportedCurrency": "USD", "netInterestIncome": "-22101000", "nonInterestIncome": "None", "operatingExpenses": "477090000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "845941000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76245000", "sellingGeneralAndAdministrative": "136612000", "netIncomeFromContinuingOperations": "-77800000" }, "balance": { "goodwill": "None", "inventory": "26447000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "832145000", "longTermDebt": "203155000", "shortTermDebt": "51863000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "17727000", "reportedCurrency": "USD", "retainedEarnings": "-54190000", "totalLiabilities": "830356000", "otherCurrentAssets": "22318000", "totalCurrentAssets": "119580000", "currentLongTermDebt": "3375000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "21989000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "712565000", "currentAccountsPayable": "39336000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "687500000", "shortLongTermDebtTotal": "657133000", "totalShareholderEquity": "1789000", "capitalLeaseObligations": "441645000", "otherCurrentLiabilities": "129014000", "totalCurrentLiabilities": "220213000", "otherNonCurrentLiabilities": "13831000", "totalNonCurrentLiabilities": "610143000", "cashAndShortTermInvestments": "48826000", "commonStockSharesOutstanding": "15840000", "intangibleAssetsExcludingGoodwill": "17727000", "cashAndCashEquivalentsAtCarryingValue": "48826000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-77800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-1813000", "operatingCashflow": "35532000", "capitalExpenditures": "38159000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "29533000", "cashflowFromInvestment": "-29568000", "stockBasedCompensation": "6294000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4999000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76245000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1265534000, "cost_of_revenue": 845941000, "gross_profit": 419593000, "research_and_development": null, "selling_general_admin": 136612000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -57493000, "depreciation_amortisation": 76245000, "ebitda": 18752000, "interest_expense": 20639000, "interest_income": null, "other_non_operating": null, "pretax_income": -78136000, "tax_provision": 747000, "effective_tax_rate": null, "net_income": -78883000, "net_income_continuing_ops": -77800000, "net_income_to_common": -78883000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48826000, "short_term_investments": null, "net_receivables": 21989000, "inventory": 26447000, "other_current_assets": null, "total_current_assets": 119580000, "net_ppe": null, "goodwill": null, "intangible_assets": 17727000, "goodwill_and_intangibles": 17727000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 712565000, "total_assets": 832145000, "short_term_debt": 51863000, "accounts_payable": 39336000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 220213000, "long_term_debt": 203155000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 610143000, "total_liabilities": 830356000, "total_debt": 255018000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -54190000, "total_equity": 1789000, "shares_outstanding": 15840000, "operating_cash_flow": 35532000, "stock_based_compensation": 6294000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38159000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29568000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 29533000, "free_cash_flow": 73691000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-57493000", "ebitda": "18752000", "netIncome": "-78883000", "grossProfit": "419593000", "depreciation": "None", "totalRevenue": "1265534000", "costOfRevenue": "845941000", "interestIncome": "4000", "incomeBeforeTax": "-78136000", "interestExpense": "20639000", "operatingIncome": "-57497000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "747000", "reportedCurrency": "USD", "netInterestIncome": "-22101000", "nonInterestIncome": "None", "operatingExpenses": "477090000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "845941000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76245000", "sellingGeneralAndAdministrative": "136612000", "netIncomeFromContinuingOperations": "-77800000" }, "balance": { "goodwill": "None", "inventory": "26447000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "832145000", "longTermDebt": "203155000", "shortTermDebt": "51863000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "17727000", "reportedCurrency": "USD", "retainedEarnings": "-54190000", "totalLiabilities": "830356000", "otherCurrentAssets": "22318000", "totalCurrentAssets": "119580000", "currentLongTermDebt": "3375000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "21989000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "712565000", "currentAccountsPayable": "39336000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "687500000", "shortLongTermDebtTotal": "657133000", "totalShareholderEquity": "1789000", "capitalLeaseObligations": "441645000", "otherCurrentLiabilities": "129014000", "totalCurrentLiabilities": "220213000", "otherNonCurrentLiabilities": "13831000", "totalNonCurrentLiabilities": "610143000", "cashAndShortTermInvestments": "48826000", "commonStockSharesOutstanding": "15840000", "intangibleAssetsExcludingGoodwill": "17727000", "cashAndCashEquivalentsAtCarryingValue": "48826000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-77800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-1813000", "operatingCashflow": "35532000", "capitalExpenditures": "38159000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "29533000", "cashflowFromInvestment": "-29568000", "stockBasedCompensation": "6294000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4999000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76245000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:11.853246+00:00", "is_restated": false, "income_statement": { "revenue": 1161637000, "cost_of_revenue": 767281000, "gross_profit": 394356000, "ebit": -36419000, "ebitda": 47019000, "pretax_income": -50595000, "tax_provision": -152000, "net_income": -50443000, "net_income_to_common": -50443000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22750000, "total_current_assets": 102156000, "total_assets": 928998000, "short_term_debt": 59728000, "long_term_debt": 167263000, "total_debt": 226991000, "total_liabilities": 852024000, "total_equity": 76974000, "shares_outstanding": 15660000, "goodwill_and_intangibles": 21292000 }, "cash_flow": { "operating_cash_flow": 47292000, "capital_expenditure": 42261000, "free_cash_flow": 89553000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162286, "ticker_id": 8077, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:11.853246+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-36419000", "ebitda": "47019000", "netIncome": "-50443000", "grossProfit": "394356000", "depreciation": "None", "totalRevenue": "1161637000", "costOfRevenue": "767281000", "interestIncome": "719000", "incomeBeforeTax": "-50595000", "interestExpense": "14176000", "operatingIncome": "-37138000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-152000", "reportedCurrency": "USD", "netInterestIncome": "-13457000", "nonInterestIncome": "None", "operatingExpenses": "431494000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-13457000", "costofGoodsAndServicesSold": "767281000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83438000", "sellingGeneralAndAdministrative": "122743000", "netIncomeFromContinuingOperations": "-50002000" }, "balance": { "goodwill": "None", "inventory": "25219000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "928998000", "longTermDebt": "167263000", "shortTermDebt": "59728000", "treasuryStock": "-192803000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "21292000", "reportedCurrency": "USD", "retainedEarnings": "27196000", "totalLiabilities": "852024000", "otherCurrentAssets": "16963000", "totalCurrentAssets": "102156000", "currentLongTermDebt": "9692000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "37224000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "826842000", "currentAccountsPayable": "32510000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "386336000", "shortLongTermDebtTotal": "672892000", "totalShareholderEquity": "76974000", "capitalLeaseObligations": "485172000", "otherCurrentLiabilities": "63192000", "totalCurrentLiabilities": "223300000", "otherNonCurrentLiabilities": "461461000", "totalNonCurrentLiabilities": "628724000", "cashAndShortTermInvestments": "22750000", "commonStockSharesOutstanding": "15660000", "intangibleAssetsExcludingGoodwill": "21292000", "cashAndCashEquivalentsAtCarryingValue": "22750000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50002000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1925000", "operatingCashflow": "47292000", "capitalExpenditures": "42261000", "changeInReceivables": "-4919000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1563000", "cashflowFromInvestment": "-42241000", "stockBasedCompensation": "6622000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "6614000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83438000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1161637000, "cost_of_revenue": 767281000, "gross_profit": 394356000, "research_and_development": null, "selling_general_admin": 122743000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -36419000, "depreciation_amortisation": 83438000, "ebitda": 47019000, "interest_expense": 14176000, "interest_income": null, "other_non_operating": null, "pretax_income": -50595000, "tax_provision": -152000, "effective_tax_rate": null, "net_income": -50443000, "net_income_continuing_ops": -50002000, "net_income_to_common": -50443000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22750000, "short_term_investments": null, "net_receivables": 37224000, "inventory": 25219000, "other_current_assets": null, "total_current_assets": 102156000, "net_ppe": null, "goodwill": null, "intangible_assets": 21292000, "goodwill_and_intangibles": 21292000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 826842000, "total_assets": 928998000, "short_term_debt": 59728000, "accounts_payable": 32510000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 223300000, "long_term_debt": 167263000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 628724000, "total_liabilities": 852024000, "total_debt": 226991000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 27196000, "total_equity": 76974000, "shares_outstanding": 15660000, "operating_cash_flow": 47292000, "stock_based_compensation": 6622000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42261000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42241000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1563000, "free_cash_flow": 89553000, "net_change_in_cash": 6614000 }, "raw_data": { "income": { "ebit": "-36419000", "ebitda": "47019000", "netIncome": "-50443000", "grossProfit": "394356000", "depreciation": "None", "totalRevenue": "1161637000", "costOfRevenue": "767281000", "interestIncome": "719000", "incomeBeforeTax": "-50595000", "interestExpense": "14176000", "operatingIncome": "-37138000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-152000", "reportedCurrency": "USD", "netInterestIncome": "-13457000", "nonInterestIncome": "None", "operatingExpenses": "431494000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-13457000", "costofGoodsAndServicesSold": "767281000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83438000", "sellingGeneralAndAdministrative": "122743000", "netIncomeFromContinuingOperations": "-50002000" }, "balance": { "goodwill": "None", "inventory": "25219000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "928998000", "longTermDebt": "167263000", "shortTermDebt": "59728000", "treasuryStock": "-192803000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "21292000", "reportedCurrency": "USD", "retainedEarnings": "27196000", "totalLiabilities": "852024000", "otherCurrentAssets": "16963000", "totalCurrentAssets": "102156000", "currentLongTermDebt": "9692000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "37224000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "826842000", "currentAccountsPayable": "32510000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "386336000", "shortLongTermDebtTotal": "672892000", "totalShareholderEquity": "76974000", "capitalLeaseObligations": "485172000", "otherCurrentLiabilities": "63192000", "totalCurrentLiabilities": "223300000", "otherNonCurrentLiabilities": "461461000", "totalNonCurrentLiabilities": "628724000", "cashAndShortTermInvestments": "22750000", "commonStockSharesOutstanding": "15660000", "intangibleAssetsExcludingGoodwill": "21292000", "cashAndCashEquivalentsAtCarryingValue": "22750000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50002000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1925000", "operatingCashflow": "47292000", "capitalExpenditures": "42261000", "changeInReceivables": "-4919000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1563000", "cashflowFromInvestment": "-42241000", "stockBasedCompensation": "6622000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "6614000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83438000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:11.853246+00:00", "is_restated": false, "income_statement": { "revenue": 868715000, "cost_of_revenue": 630835000, "gross_profit": 237880000, "ebit": -273389000, "ebitda": -185832000, "pretax_income": -283552000, "tax_provision": -7484000, "net_income": -276068000, "net_income_to_common": -276068000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16116000, "total_current_assets": 86908000, "total_assets": 974739000, "short_term_debt": 64967000, "long_term_debt": 160952000, "total_debt": 225919000, "total_liabilities": 854026000, "total_equity": 120713000, "shares_outstanding": 14314000, "goodwill_and_intangibles": 24714000 }, "cash_flow": { "operating_cash_flow": 20233000, "capital_expenditure": 22132000, "free_cash_flow": 42365000, "dividends_paid": 211666000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162291, "ticker_id": 8077, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:11.853246+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-273389000", "ebitda": "-185832000", "netIncome": "-276068000", "grossProfit": "237880000", "depreciation": "None", "totalRevenue": "868715000", "costOfRevenue": "630835000", "interestIncome": "1757000", "incomeBeforeTax": "-283552000", "interestExpense": "10163000", "operatingIncome": "-275146000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-7484000", "reportedCurrency": "USD", "netInterestIncome": "-8406000", "nonInterestIncome": "None", "operatingExpenses": "513026000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-8406000", "costofGoodsAndServicesSold": "630835000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87557000", "sellingGeneralAndAdministrative": "109326000", "netIncomeFromContinuingOperations": "-276068000" }, "balance": { "goodwill": "0", "inventory": "23802000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "974739000", "longTermDebt": "160952000", "shortTermDebt": "64967000", "treasuryStock": "-199908000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "24714000", "reportedCurrency": "USD", "retainedEarnings": "77198000", "totalLiabilities": "854026000", "otherCurrentAssets": "13818000", "totalCurrentAssets": "86908000", "currentLongTermDebt": "9692000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33172000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "887831000", "currentAccountsPayable": "20179000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "427033000", "shortLongTermDebtTotal": "691152000", "totalShareholderEquity": "120713000", "capitalLeaseObligations": "520508000", "otherCurrentLiabilities": "57282000", "totalCurrentLiabilities": "202554000", "otherNonCurrentLiabilities": "490520000", "totalNonCurrentLiabilities": "651472000", "cashAndShortTermInvestments": "16116000", "commonStockSharesOutstanding": "14314000", "intangibleAssetsExcludingGoodwill": "24714000", "cashAndCashEquivalentsAtCarryingValue": "16116000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-276068000", "profitLoss": "None", "dividendPayout": "211666000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "2239000", "operatingCashflow": "20233000", "capitalExpenditures": "22132000", "changeInReceivables": "-5601000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11704000", "cashflowFromInvestment": "-21393000", "stockBasedCompensation": "4330000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "211666000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-12864000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1635000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87557000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 868715000, "cost_of_revenue": 630835000, "gross_profit": 237880000, "research_and_development": null, "selling_general_admin": 109326000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -273389000, "depreciation_amortisation": 87557000, "ebitda": -185832000, "interest_expense": 10163000, "interest_income": null, "other_non_operating": null, "pretax_income": -283552000, "tax_provision": -7484000, "effective_tax_rate": null, "net_income": -276068000, "net_income_continuing_ops": -276068000, "net_income_to_common": -276068000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16116000, "short_term_investments": null, "net_receivables": 33172000, "inventory": 23802000, "other_current_assets": null, "total_current_assets": 86908000, "net_ppe": null, "goodwill": 0, "intangible_assets": 24714000, "goodwill_and_intangibles": 24714000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 887831000, "total_assets": 974739000, "short_term_debt": 64967000, "accounts_payable": 20179000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 202554000, "long_term_debt": 160952000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 651472000, "total_liabilities": 854026000, "total_debt": 225919000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 77198000, "total_equity": 120713000, "shares_outstanding": 14314000, "operating_cash_flow": 20233000, "stock_based_compensation": 4330000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22132000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21393000, "dividends_paid": 211666000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11704000, "free_cash_flow": 42365000, "net_change_in_cash": -12864000 }, "raw_data": { "income": { "ebit": "-273389000", "ebitda": "-185832000", "netIncome": "-276068000", "grossProfit": "237880000", "depreciation": "None", "totalRevenue": "868715000", "costOfRevenue": "630835000", "interestIncome": "1757000", "incomeBeforeTax": "-283552000", "interestExpense": "10163000", "operatingIncome": "-275146000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-7484000", "reportedCurrency": "USD", "netInterestIncome": "-8406000", "nonInterestIncome": "None", "operatingExpenses": "513026000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-8406000", "costofGoodsAndServicesSold": "630835000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87557000", "sellingGeneralAndAdministrative": "109326000", "netIncomeFromContinuingOperations": "-276068000" }, "balance": { "goodwill": "0", "inventory": "23802000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "974739000", "longTermDebt": "160952000", "shortTermDebt": "64967000", "treasuryStock": "-199908000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "24714000", "reportedCurrency": "USD", "retainedEarnings": "77198000", "totalLiabilities": "854026000", "otherCurrentAssets": "13818000", "totalCurrentAssets": "86908000", "currentLongTermDebt": "9692000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33172000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "887831000", "currentAccountsPayable": "20179000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "427033000", "shortLongTermDebtTotal": "691152000", "totalShareholderEquity": "120713000", "capitalLeaseObligations": "520508000", "otherCurrentLiabilities": "57282000", "totalCurrentLiabilities": "202554000", "otherNonCurrentLiabilities": "490520000", "totalNonCurrentLiabilities": "651472000", "cashAndShortTermInvestments": "16116000", "commonStockSharesOutstanding": "14314000", "intangibleAssetsExcludingGoodwill": "24714000", "cashAndCashEquivalentsAtCarryingValue": "16116000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-276068000", "profitLoss": "None", "dividendPayout": "211666000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "2239000", "operatingCashflow": "20233000", "capitalExpenditures": "22132000", "changeInReceivables": "-5601000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11704000", "cashflowFromInvestment": "-21393000", "stockBasedCompensation": "4330000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "211666000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-12864000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1635000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87557000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:11.853246+00:00", "is_restated": false, "income_statement": { "revenue": 1315014000, "cost_of_revenue": 871980000, "gross_profit": 443034000, "ebit": -12059000, "ebitda": 79731000, "pretax_income": -22237000, "tax_provision": -14334000, "net_income": -7903000, "net_income_to_common": -7903000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30045000, "total_current_assets": 105487000, "total_assets": 1237580000, "short_term_debt": 42699000, "long_term_debt": 206875000, "total_debt": 249574000, "total_liabilities": 877060000, "total_equity": 360520000, "shares_outstanding": 12959000, "goodwill_and_intangibles": 126372000 }, "cash_flow": { "operating_cash_flow": 57915000, "capital_expenditure": 57309000, "free_cash_flow": 115224000, "dividends_paid": 724000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162296, "ticker_id": 8077, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:11.853246+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12059000", "ebitda": "79731000", "netIncome": "-7903000", "grossProfit": "443034000", "depreciation": "None", "totalRevenue": "1315014000", "costOfRevenue": "871980000", "interestIncome": "1068000", "incomeBeforeTax": "-22237000", "interestExpense": "10178000", "operatingIncome": "-13127000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-14334000", "reportedCurrency": "USD", "netInterestIncome": "-9110000", "nonInterestIncome": "None", "operatingExpenses": "456161000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-9110000", "costofGoodsAndServicesSold": "871980000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91790000", "sellingGeneralAndAdministrative": "160219000", "netIncomeFromContinuingOperations": "-7903000" }, "balance": { "goodwill": "96397000", "inventory": "26424000", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "1237580000", "longTermDebt": "206875000", "shortTermDebt": "42699000", "treasuryStock": "-202313000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "29975000", "reportedCurrency": "USD", "retainedEarnings": "353266000", "totalLiabilities": "877060000", "otherCurrentAssets": "26646000", "totalCurrentAssets": "105487000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22372000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1132093000", "currentAccountsPayable": "33040000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "518013000", "shortLongTermDebtTotal": "715009000", "totalShareholderEquity": "360520000", "capitalLeaseObligations": "508134000", "otherCurrentLiabilities": "56713000", "totalCurrentLiabilities": "194586000", "otherNonCurrentLiabilities": "475599000", "totalNonCurrentLiabilities": "682474000", "cashAndShortTermInvestments": "30045000", "commonStockSharesOutstanding": "12959000", "intangibleAssetsExcludingGoodwill": "29975000", "cashAndCashEquivalentsAtCarryingValue": "30045000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7903000", "profitLoss": "None", "dividendPayout": "724000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "15490000", "operatingCashflow": "57915000", "capitalExpenditures": "57309000", "changeInReceivables": "2766000", "changeInExchangeRate": "None", "cashflowFromFinancing": "9678000", "cashflowFromInvestment": "-57030000", "stockBasedCompensation": "3344000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "724000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "11476000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3450000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91790000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1315014000, "cost_of_revenue": 871980000, "gross_profit": 443034000, "research_and_development": null, "selling_general_admin": 160219000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12059000, "depreciation_amortisation": 91790000, "ebitda": 79731000, "interest_expense": 10178000, "interest_income": null, "other_non_operating": null, "pretax_income": -22237000, "tax_provision": -14334000, "effective_tax_rate": null, "net_income": -7903000, "net_income_continuing_ops": -7903000, "net_income_to_common": -7903000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30045000, "short_term_investments": null, "net_receivables": 22372000, "inventory": 26424000, "other_current_assets": null, "total_current_assets": 105487000, "net_ppe": null, "goodwill": 96397000, "intangible_assets": 29975000, "goodwill_and_intangibles": 126372000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1132093000, "total_assets": 1237580000, "short_term_debt": 42699000, "accounts_payable": 33040000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 194586000, "long_term_debt": 206875000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 682474000, "total_liabilities": 877060000, "total_debt": 249574000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 353266000, "total_equity": 360520000, "shares_outstanding": 12959000, "operating_cash_flow": 57915000, "stock_based_compensation": 3344000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57309000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57030000, "dividends_paid": 724000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9678000, "free_cash_flow": 115224000, "net_change_in_cash": 11476000 }, "raw_data": { "income": { "ebit": "-12059000", "ebitda": "79731000", "netIncome": "-7903000", "grossProfit": "443034000", "depreciation": "None", "totalRevenue": "1315014000", "costOfRevenue": "871980000", "interestIncome": "1068000", "incomeBeforeTax": "-22237000", "interestExpense": "10178000", "operatingIncome": "-13127000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-14334000", "reportedCurrency": "USD", "netInterestIncome": "-9110000", "nonInterestIncome": "None", "operatingExpenses": "456161000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-9110000", "costofGoodsAndServicesSold": "871980000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91790000", "sellingGeneralAndAdministrative": "160219000", "netIncomeFromContinuingOperations": "-7903000" }, "balance": { "goodwill": "96397000", "inventory": "26424000", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "1237580000", "longTermDebt": "206875000", "shortTermDebt": "42699000", "treasuryStock": "-202313000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "29975000", "reportedCurrency": "USD", "retainedEarnings": "353266000", "totalLiabilities": "877060000", "otherCurrentAssets": "26646000", "totalCurrentAssets": "105487000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22372000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1132093000", "currentAccountsPayable": "33040000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "518013000", "shortLongTermDebtTotal": "715009000", "totalShareholderEquity": "360520000", "capitalLeaseObligations": "508134000", "otherCurrentLiabilities": "56713000", "totalCurrentLiabilities": "194586000", "otherNonCurrentLiabilities": "475599000", "totalNonCurrentLiabilities": "682474000", "cashAndShortTermInvestments": "30045000", "commonStockSharesOutstanding": "12959000", "intangibleAssetsExcludingGoodwill": "29975000", "cashAndCashEquivalentsAtCarryingValue": "30045000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7903000", "profitLoss": "None", "dividendPayout": "724000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "15490000", "operatingCashflow": "57915000", "capitalExpenditures": "57309000", "changeInReceivables": "2766000", "changeInExchangeRate": "None", "cashflowFromFinancing": "9678000", "cashflowFromInvestment": "-57030000", "stockBasedCompensation": "3344000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "724000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "11476000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3450000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91790000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:11.853246+00:00", "is_restated": false, "income_statement": { "revenue": 1338563000, "cost_of_revenue": 883912000, "gross_profit": 454651000, "ebit": -10485000, "ebitda": 84886000, "pretax_income": -21410000, "tax_provision": -14991000, "net_income": -6419000, "net_income_to_common": -6419000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18569000, "total_current_assets": 98549000, "total_assets": 843941000, "short_term_debt": 62893000, "long_term_debt": 193375000, "total_debt": 256268000, "total_liabilities": 461136000, "total_equity": 382805000, "shares_outstanding": 12976000, "goodwill_and_intangibles": 130447000 }, "cash_flow": { "operating_cash_flow": 126295000, "capital_expenditure": 50271000, "free_cash_flow": 176566000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162301, "ticker_id": 8077, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:11.853246+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10485000", "ebitda": "84886000", "netIncome": "-6419000", "grossProfit": "454651000", "depreciation": "None", "totalRevenue": "1338563000", "costOfRevenue": "883912000", "interestIncome": "221000", "incomeBeforeTax": "-21410000", "interestExpense": "10925000", "operatingIncome": "-10485000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-14991000", "reportedCurrency": "USD", "netInterestIncome": "-10925000", "nonInterestIncome": "None", "operatingExpenses": "426005000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-10925000", "costofGoodsAndServicesSold": "883912000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95371000", "sellingGeneralAndAdministrative": "84087000", "netIncomeFromContinuingOperations": "-6419000" }, "balance": { "goodwill": "95838000", "inventory": "27370000", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "843941000", "longTermDebt": "193375000", "shortTermDebt": "62893000", "treasuryStock": "-201505000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "34609000", "reportedCurrency": "USD", "retainedEarnings": "376341000", "totalLiabilities": "461136000", "otherCurrentAssets": "27576000", "totalCurrentAssets": "98549000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25034000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "745392000", "currentAccountsPayable": "39024000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "565142000", "shortLongTermDebtTotal": "256268000", "totalShareholderEquity": "382805000", "capitalLeaseObligations": "9414000", "otherCurrentLiabilities": "13872000", "totalCurrentLiabilities": "171149000", "otherNonCurrentLiabilities": "19497000", "totalNonCurrentLiabilities": "289987000", "cashAndShortTermInvestments": "18569000", "commonStockSharesOutstanding": "12976000", "intangibleAssetsExcludingGoodwill": "34609000", "cashAndCashEquivalentsAtCarryingValue": "18569000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6419000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "5918000", "operatingCashflow": "126295000", "capitalExpenditures": "50271000", "changeInReceivables": "2922000", "changeInExchangeRate": "-1306000", "cashflowFromFinancing": "-74298000", "cashflowFromInvestment": "-49836000", "stockBasedCompensation": "4048000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "855000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1474000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95371000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1338563000, "cost_of_revenue": 883912000, "gross_profit": 454651000, "research_and_development": 0, "selling_general_admin": 84087000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10485000, "depreciation_amortisation": 95371000, "ebitda": 84886000, "interest_expense": 10925000, "interest_income": null, "other_non_operating": null, "pretax_income": -21410000, "tax_provision": -14991000, "effective_tax_rate": null, "net_income": -6419000, "net_income_continuing_ops": -6419000, "net_income_to_common": -6419000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18569000, "short_term_investments": null, "net_receivables": 25034000, "inventory": 27370000, "other_current_assets": null, "total_current_assets": 98549000, "net_ppe": null, "goodwill": 95838000, "intangible_assets": 34609000, "goodwill_and_intangibles": 130447000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 745392000, "total_assets": 843941000, "short_term_debt": 62893000, "accounts_payable": 39024000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 171149000, "long_term_debt": 193375000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 289987000, "total_liabilities": 461136000, "total_debt": 256268000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 376341000, "total_equity": 382805000, "shares_outstanding": 12976000, "operating_cash_flow": 126295000, "stock_based_compensation": 4048000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50271000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -49836000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -74298000, "free_cash_flow": 176566000, "net_change_in_cash": 855000 }, "raw_data": { "income": { "ebit": "-10485000", "ebitda": "84886000", "netIncome": "-6419000", "grossProfit": "454651000", "depreciation": "None", "totalRevenue": "1338563000", "costOfRevenue": "883912000", "interestIncome": "221000", "incomeBeforeTax": "-21410000", "interestExpense": "10925000", "operatingIncome": "-10485000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-14991000", "reportedCurrency": "USD", "netInterestIncome": "-10925000", "nonInterestIncome": "None", "operatingExpenses": "426005000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-10925000", "costofGoodsAndServicesSold": "883912000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95371000", "sellingGeneralAndAdministrative": "84087000", "netIncomeFromContinuingOperations": "-6419000" }, "balance": { "goodwill": "95838000", "inventory": "27370000", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "843941000", "longTermDebt": "193375000", "shortTermDebt": "62893000", "treasuryStock": "-201505000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "34609000", "reportedCurrency": "USD", "retainedEarnings": "376341000", "totalLiabilities": "461136000", "otherCurrentAssets": "27576000", "totalCurrentAssets": "98549000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25034000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "745392000", "currentAccountsPayable": "39024000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "565142000", "shortLongTermDebtTotal": "256268000", "totalShareholderEquity": "382805000", "capitalLeaseObligations": "9414000", "otherCurrentLiabilities": "13872000", "totalCurrentLiabilities": "171149000", "otherNonCurrentLiabilities": "19497000", "totalNonCurrentLiabilities": "289987000", "cashAndShortTermInvestments": "18569000", "commonStockSharesOutstanding": "12976000", "intangibleAssetsExcludingGoodwill": "34609000", "cashAndCashEquivalentsAtCarryingValue": "18569000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6419000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "5918000", "operatingCashflow": "126295000", "capitalExpenditures": "50271000", "changeInReceivables": "2922000", "changeInExchangeRate": "-1306000", "cashflowFromFinancing": "-74298000", "cashflowFromInvestment": "-49836000", "stockBasedCompensation": "4048000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "855000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1474000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95371000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:11.853246+00:00", "is_restated": false, "income_statement": { "revenue": 378261000, "cost_of_revenue": 331605000, "gross_profit": 46656000, "ebit": 5487000, "ebitda": 20750000, "pretax_income": -2149000, "tax_provision": 29000, "net_income": -2178000, "net_income_to_common": -2178000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24275000, "total_current_assets": 86081000, "total_assets": 543845000, "short_term_debt": 49949000, "long_term_debt": 171149000, "total_debt": 221098000, "total_liabilities": 650500000, "total_equity": -106655000, "shares_outstanding": 18120000, "goodwill_and_intangibles": 8650000 }, "cash_flow": { "operating_cash_flow": 6975000, "capital_expenditure": 6707000, "free_cash_flow": 13682000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162264, "ticker_id": 8077, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:11.853246+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5487000", "ebitda": "20750000", "netIncome": "-2178000", "grossProfit": "46656000", "depreciation": "None", "totalRevenue": "378261000", "costOfRevenue": "331605000", "interestIncome": "136000", "incomeBeforeTax": "-2149000", "interestExpense": "7772000", "operatingIncome": "5487000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "29000", "reportedCurrency": "USD", "netInterestIncome": "-7636000", "nonInterestIncome": "None", "operatingExpenses": "41169000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "331605000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15263000", "sellingGeneralAndAdministrative": "36339000", "netIncomeFromContinuingOperations": "-2178000" }, "balance": { "goodwill": "None", "inventory": "24945000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "543845000", "longTermDebt": "171149000", "shortTermDebt": "49949000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "8650000", "reportedCurrency": "USD", "retainedEarnings": "-178421000", "totalLiabilities": "650500000", "otherCurrentAssets": "23460000", "totalCurrentAssets": "86081000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13401000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "457764000", "currentAccountsPayable": "30860000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "509258000", "totalShareholderEquity": "-106655000", "capitalLeaseObligations": "338109000", "otherCurrentLiabilities": "87040000", "totalCurrentLiabilities": "184687000", "otherNonCurrentLiabilities": "6504000", "totalNonCurrentLiabilities": "465813000", "cashAndShortTermInvestments": "24275000", "commonStockSharesOutstanding": "18120000", "intangibleAssetsExcludingGoodwill": "8650000", "cashAndCashEquivalentsAtCarryingValue": "24275000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2178000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "547000", "operatingCashflow": "6975000", "capitalExpenditures": "6707000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4115000", "cashflowFromInvestment": "-6707000", "stockBasedCompensation": "1664000", "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": "15263000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 378261000, "cost_of_revenue": 331605000, "gross_profit": 46656000, "research_and_development": null, "selling_general_admin": 36339000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5487000, "depreciation_amortisation": 15263000, "ebitda": 20750000, "interest_expense": 7772000, "interest_income": null, "other_non_operating": null, "pretax_income": -2149000, "tax_provision": 29000, "effective_tax_rate": null, "net_income": -2178000, "net_income_continuing_ops": -2178000, "net_income_to_common": -2178000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24275000, "short_term_investments": null, "net_receivables": 13401000, "inventory": 24945000, "other_current_assets": null, "total_current_assets": 86081000, "net_ppe": null, "goodwill": null, "intangible_assets": 8650000, "goodwill_and_intangibles": 8650000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 457764000, "total_assets": 543845000, "short_term_debt": 49949000, "accounts_payable": 30860000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 184687000, "long_term_debt": 171149000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 465813000, "total_liabilities": 650500000, "total_debt": 221098000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -178421000, "total_equity": -106655000, "shares_outstanding": 18120000, "operating_cash_flow": 6975000, "stock_based_compensation": 1664000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6707000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6707000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4115000, "free_cash_flow": 13682000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5487000", "ebitda": "20750000", "netIncome": "-2178000", "grossProfit": "46656000", "depreciation": "None", "totalRevenue": "378261000", "costOfRevenue": "331605000", "interestIncome": "136000", "incomeBeforeTax": "-2149000", "interestExpense": "7772000", "operatingIncome": "5487000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "29000", "reportedCurrency": "USD", "netInterestIncome": "-7636000", "nonInterestIncome": "None", "operatingExpenses": "41169000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "331605000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15263000", "sellingGeneralAndAdministrative": "36339000", "netIncomeFromContinuingOperations": "-2178000" }, "balance": { "goodwill": "None", "inventory": "24945000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "543845000", "longTermDebt": "171149000", "shortTermDebt": "49949000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "8650000", "reportedCurrency": "USD", "retainedEarnings": "-178421000", "totalLiabilities": "650500000", "otherCurrentAssets": "23460000", "totalCurrentAssets": "86081000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13401000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "457764000", "currentAccountsPayable": "30860000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "509258000", "totalShareholderEquity": "-106655000", "capitalLeaseObligations": "338109000", "otherCurrentLiabilities": "87040000", "totalCurrentLiabilities": "184687000", "otherNonCurrentLiabilities": "6504000", "totalNonCurrentLiabilities": "465813000", "cashAndShortTermInvestments": "24275000", "commonStockSharesOutstanding": "18120000", "intangibleAssetsExcludingGoodwill": "8650000", "cashAndCashEquivalentsAtCarryingValue": "24275000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2178000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "547000", "operatingCashflow": "6975000", "capitalExpenditures": "6707000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4115000", "cashflowFromInvestment": "-6707000", "stockBasedCompensation": "1664000", "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": "15263000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:11.853246+00:00", "is_restated": false, "income_statement": { "revenue": 269043000, "cost_of_revenue": 186678000, "gross_profit": 82365000, "ebit": -3973000, "ebitda": 8115000, "pretax_income": -10022000, "tax_provision": 85000, "net_income": -10107000, "net_income_to_common": -10107000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19924000, "total_current_assets": 88943000, "total_assets": 563527000, "short_term_debt": 49111000, "long_term_debt": 164741000, "total_debt": 213852000, "total_liabilities": 669875000, "total_equity": -106348000, "shares_outstanding": 17977000, "goodwill_and_intangibles": 9155000 }, "cash_flow": { "operating_cash_flow": 11005000, "capital_expenditure": 5712000, "free_cash_flow": 16717000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162265, "ticker_id": 8077, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:11.853246+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3973000", "ebitda": "8115000", "netIncome": "-10107000", "grossProfit": "82365000", "depreciation": "None", "totalRevenue": "269043000", "costOfRevenue": "186678000", "interestIncome": "14000", "incomeBeforeTax": "-10022000", "interestExpense": "6049000", "operatingIncome": "-3973000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "85000", "reportedCurrency": "USD", "netInterestIncome": "-6048000", "nonInterestIncome": "None", "operatingExpenses": "86338000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "186678000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12088000", "sellingGeneralAndAdministrative": "14936000", "netIncomeFromContinuingOperations": "-10107000" }, "balance": { "goodwill": "None", "inventory": "25729000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "563527000", "longTermDebt": "164741000", "shortTermDebt": "49111000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "9155000", "reportedCurrency": "USD", "retainedEarnings": "-176243000", "totalLiabilities": "669875000", "otherCurrentAssets": "23849000", "totalCurrentAssets": "88943000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19441000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "474584000", "currentAccountsPayable": "31391000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "513907000", "totalShareholderEquity": "-106348000", "capitalLeaseObligations": "350258000", "otherCurrentLiabilities": "90840000", "totalCurrentLiabilities": "198629000", "otherNonCurrentLiabilities": "6450000", "totalNonCurrentLiabilities": "471246000", "cashAndShortTermInvestments": "19924000", "commonStockSharesOutstanding": "17977000", "intangibleAssetsExcludingGoodwill": "9155000", "cashAndCashEquivalentsAtCarryingValue": "19924000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10107000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-44000", "operatingCashflow": "11005000", "capitalExpenditures": "5712000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6697000", "cashflowFromInvestment": "-5642000", "stockBasedCompensation": "207000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-479000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12089000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 269043000, "cost_of_revenue": 186678000, "gross_profit": 82365000, "research_and_development": null, "selling_general_admin": 14936000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3973000, "depreciation_amortisation": 12088000, "ebitda": 8115000, "interest_expense": 6049000, "interest_income": null, "other_non_operating": null, "pretax_income": -10022000, "tax_provision": 85000, "effective_tax_rate": null, "net_income": -10107000, "net_income_continuing_ops": -10107000, "net_income_to_common": -10107000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19924000, "short_term_investments": null, "net_receivables": 19441000, "inventory": 25729000, "other_current_assets": null, "total_current_assets": 88943000, "net_ppe": null, "goodwill": null, "intangible_assets": 9155000, "goodwill_and_intangibles": 9155000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 474584000, "total_assets": 563527000, "short_term_debt": 49111000, "accounts_payable": 31391000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 198629000, "long_term_debt": 164741000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 471246000, "total_liabilities": 669875000, "total_debt": 213852000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -176243000, "total_equity": -106348000, "shares_outstanding": 17977000, "operating_cash_flow": 11005000, "stock_based_compensation": 207000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5712000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5642000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6697000, "free_cash_flow": 16717000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3973000", "ebitda": "8115000", "netIncome": "-10107000", "grossProfit": "82365000", "depreciation": "None", "totalRevenue": "269043000", "costOfRevenue": "186678000", "interestIncome": "14000", "incomeBeforeTax": "-10022000", "interestExpense": "6049000", "operatingIncome": "-3973000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "85000", "reportedCurrency": "USD", "netInterestIncome": "-6048000", "nonInterestIncome": "None", "operatingExpenses": "86338000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "186678000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12088000", "sellingGeneralAndAdministrative": "14936000", "netIncomeFromContinuingOperations": "-10107000" }, "balance": { "goodwill": "None", "inventory": "25729000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "563527000", "longTermDebt": "164741000", "shortTermDebt": "49111000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "9155000", "reportedCurrency": "USD", "retainedEarnings": "-176243000", "totalLiabilities": "669875000", "otherCurrentAssets": "23849000", "totalCurrentAssets": "88943000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19441000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "474584000", "currentAccountsPayable": "31391000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "513907000", "totalShareholderEquity": "-106348000", "capitalLeaseObligations": "350258000", "otherCurrentLiabilities": "90840000", "totalCurrentLiabilities": "198629000", "otherNonCurrentLiabilities": "6450000", "totalNonCurrentLiabilities": "471246000", "cashAndShortTermInvestments": "19924000", "commonStockSharesOutstanding": "17977000", "intangibleAssetsExcludingGoodwill": "9155000", "cashAndCashEquivalentsAtCarryingValue": "19924000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10107000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-44000", "operatingCashflow": "11005000", "capitalExpenditures": "5712000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6697000", "cashflowFromInvestment": "-5642000", "stockBasedCompensation": "207000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-479000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12089000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:11.853246+00:00", "is_restated": false, "income_statement": { "revenue": 265128000, "cost_of_revenue": 185927000, "gross_profit": 79201000, "ebit": -12167000, "ebitda": -148000, "pretax_income": -18146000, "tax_provision": 273000, "net_income": -18419000, "net_income_to_common": -18419000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21671000, "total_current_assets": 79884000, "total_assets": 574219000, "short_term_debt": 50385000, "long_term_debt": 172353000, "total_debt": 222738000, "total_liabilities": 670309000, "total_equity": -96090000, "shares_outstanding": 17914000, "goodwill_and_intangibles": 9635000 }, "cash_flow": { "operating_cash_flow": -3508000, "capital_expenditure": 6572000, "free_cash_flow": 3064000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162267, "ticker_id": 8077, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:11.853246+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12167000", "ebitda": "-148000", "netIncome": "-18419000", "grossProfit": "79201000", "depreciation": "None", "totalRevenue": "265128000", "costOfRevenue": "185927000", "interestIncome": "None", "incomeBeforeTax": "-18146000", "interestExpense": "5979000", "operatingIncome": "-12113000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "273000", "reportedCurrency": "USD", "netInterestIncome": "-6033000", "nonInterestIncome": "None", "operatingExpenses": "91314000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "185927000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12019000", "sellingGeneralAndAdministrative": "16912000", "netIncomeFromContinuingOperations": "-18419000" }, "balance": { "goodwill": "None", "inventory": "26161000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "574219000", "longTermDebt": "172353000", "shortTermDebt": "50385000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "9635000", "reportedCurrency": "USD", "retainedEarnings": "-166136000", "totalLiabilities": "670309000", "otherCurrentAssets": "19484000", "totalCurrentAssets": "79884000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12568000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "494335000", "currentAccountsPayable": "30100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "526625000", "totalShareholderEquity": "-96090000", "capitalLeaseObligations": "354272000", "otherCurrentLiabilities": "90771000", "totalCurrentLiabilities": "185614000", "otherNonCurrentLiabilities": "8455000", "totalNonCurrentLiabilities": "484695000", "cashAndShortTermInvestments": "21671000", "commonStockSharesOutstanding": "17914000", "intangibleAssetsExcludingGoodwill": "9635000", "cashAndCashEquivalentsAtCarryingValue": "21671000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18419000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "135000", "operatingCashflow": "-3508000", "capitalExpenditures": "6572000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7432000", "cashflowFromInvestment": "-6594000", "stockBasedCompensation": "1351000", "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": "12018000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 265128000, "cost_of_revenue": 185927000, "gross_profit": 79201000, "research_and_development": null, "selling_general_admin": 16912000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12167000, "depreciation_amortisation": 12019000, "ebitda": -148000, "interest_expense": 5979000, "interest_income": null, "other_non_operating": null, "pretax_income": -18146000, "tax_provision": 273000, "effective_tax_rate": null, "net_income": -18419000, "net_income_continuing_ops": -18419000, "net_income_to_common": -18419000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21671000, "short_term_investments": null, "net_receivables": 12568000, "inventory": 26161000, "other_current_assets": null, "total_current_assets": 79884000, "net_ppe": null, "goodwill": null, "intangible_assets": 9635000, "goodwill_and_intangibles": 9635000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 494335000, "total_assets": 574219000, "short_term_debt": 50385000, "accounts_payable": 30100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 185614000, "long_term_debt": 172353000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 484695000, "total_liabilities": 670309000, "total_debt": 222738000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -166136000, "total_equity": -96090000, "shares_outstanding": 17914000, "operating_cash_flow": -3508000, "stock_based_compensation": 1351000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6572000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6594000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7432000, "free_cash_flow": 3064000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12167000", "ebitda": "-148000", "netIncome": "-18419000", "grossProfit": "79201000", "depreciation": "None", "totalRevenue": "265128000", "costOfRevenue": "185927000", "interestIncome": "None", "incomeBeforeTax": "-18146000", "interestExpense": "5979000", "operatingIncome": "-12113000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "273000", "reportedCurrency": "USD", "netInterestIncome": "-6033000", "nonInterestIncome": "None", "operatingExpenses": "91314000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "185927000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12019000", "sellingGeneralAndAdministrative": "16912000", "netIncomeFromContinuingOperations": "-18419000" }, "balance": { "goodwill": "None", "inventory": "26161000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "574219000", "longTermDebt": "172353000", "shortTermDebt": "50385000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "9635000", "reportedCurrency": "USD", "retainedEarnings": "-166136000", "totalLiabilities": "670309000", "otherCurrentAssets": "19484000", "totalCurrentAssets": "79884000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12568000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "494335000", "currentAccountsPayable": "30100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "526625000", "totalShareholderEquity": "-96090000", "capitalLeaseObligations": "354272000", "otherCurrentLiabilities": "90771000", "totalCurrentLiabilities": "185614000", "otherNonCurrentLiabilities": "8455000", "totalNonCurrentLiabilities": "484695000", "cashAndShortTermInvestments": "21671000", "commonStockSharesOutstanding": "17914000", "intangibleAssetsExcludingGoodwill": "9635000", "cashAndCashEquivalentsAtCarryingValue": "21671000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18419000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "135000", "operatingCashflow": "-3508000", "capitalExpenditures": "6572000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7432000", "cashflowFromInvestment": "-6594000", "stockBasedCompensation": "1351000", "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": "12018000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:11.853246+00:00", "is_restated": false, "income_statement": { "revenue": 283703000, "cost_of_revenue": 250376000, "gross_profit": 33327000, "ebit": 9745000, "ebitda": 21324000, "pretax_income": 3896000, "tax_provision": -97000, "net_income": 3993000, "net_income_to_common": 3993000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24370000, "total_current_assets": 84658000, "total_assets": 586908000, "short_term_debt": 51086000, "long_term_debt": 163079000, "total_debt": 214165000, "total_liabilities": 665551000, "total_equity": -78643000, "shares_outstanding": 18925000, "goodwill_and_intangibles": 10024000 }, "cash_flow": { "operating_cash_flow": 9937000, "capital_expenditure": 6528000, "free_cash_flow": 16465000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162268, "ticker_id": 8077, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:11.853246+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9745000", "ebitda": "21324000", "netIncome": "3993000", "grossProfit": "33327000", "depreciation": "None", "totalRevenue": "283703000", "costOfRevenue": "250376000", "interestIncome": "None", "incomeBeforeTax": "3896000", "interestExpense": "5919000", "operatingIncome": "9815000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-97000", "reportedCurrency": "USD", "netInterestIncome": "-5919000", "nonInterestIncome": "None", "operatingExpenses": "23512000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "250376000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11579000", "sellingGeneralAndAdministrative": "17418000", "netIncomeFromContinuingOperations": "3993000" }, "balance": { "goodwill": "None", "inventory": "26295000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "586908000", "longTermDebt": "163079000", "shortTermDebt": "51086000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "10024000", "reportedCurrency": "USD", "retainedEarnings": "-147717000", "totalLiabilities": "665551000", "otherCurrentAssets": "21275000", "totalCurrentAssets": "84658000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12718000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "502250000", "currentAccountsPayable": "28476000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "523199000", "totalShareholderEquity": "-78643000", "capitalLeaseObligations": "360120000", "otherCurrentLiabilities": "89304000", "totalCurrentLiabilities": "184981000", "otherNonCurrentLiabilities": "8457000", "totalNonCurrentLiabilities": "480570000", "cashAndShortTermInvestments": "24370000", "commonStockSharesOutstanding": "18925000", "intangibleAssetsExcludingGoodwill": "10024000", "cashAndCashEquivalentsAtCarryingValue": "24370000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3993000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "561000", "operatingCashflow": "9937000", "capitalExpenditures": "6528000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3679000", "cashflowFromInvestment": "-6003000", "stockBasedCompensation": "-2454000", "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": "11579000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 283703000, "cost_of_revenue": 250376000, "gross_profit": 33327000, "research_and_development": null, "selling_general_admin": 17418000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9745000, "depreciation_amortisation": 11579000, "ebitda": 21324000, "interest_expense": 5919000, "interest_income": null, "other_non_operating": null, "pretax_income": 3896000, "tax_provision": -97000, "effective_tax_rate": null, "net_income": 3993000, "net_income_continuing_ops": 3993000, "net_income_to_common": 3993000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24370000, "short_term_investments": null, "net_receivables": 12718000, "inventory": 26295000, "other_current_assets": null, "total_current_assets": 84658000, "net_ppe": null, "goodwill": null, "intangible_assets": 10024000, "goodwill_and_intangibles": 10024000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 502250000, "total_assets": 586908000, "short_term_debt": 51086000, "accounts_payable": 28476000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 184981000, "long_term_debt": 163079000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 480570000, "total_liabilities": 665551000, "total_debt": 214165000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -147717000, "total_equity": -78643000, "shares_outstanding": 18925000, "operating_cash_flow": 9937000, "stock_based_compensation": -2454000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6528000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6003000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3679000, "free_cash_flow": 16465000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9745000", "ebitda": "21324000", "netIncome": "3993000", "grossProfit": "33327000", "depreciation": "None", "totalRevenue": "283703000", "costOfRevenue": "250376000", "interestIncome": "None", "incomeBeforeTax": "3896000", "interestExpense": "5919000", "operatingIncome": "9815000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-97000", "reportedCurrency": "USD", "netInterestIncome": "-5919000", "nonInterestIncome": "None", "operatingExpenses": "23512000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "250376000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11579000", "sellingGeneralAndAdministrative": "17418000", "netIncomeFromContinuingOperations": "3993000" }, "balance": { "goodwill": "None", "inventory": "26295000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "586908000", "longTermDebt": "163079000", "shortTermDebt": "51086000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "10024000", "reportedCurrency": "USD", "retainedEarnings": "-147717000", "totalLiabilities": "665551000", "otherCurrentAssets": "21275000", "totalCurrentAssets": "84658000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12718000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "502250000", "currentAccountsPayable": "28476000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "523199000", "totalShareholderEquity": "-78643000", "capitalLeaseObligations": "360120000", "otherCurrentLiabilities": "89304000", "totalCurrentLiabilities": "184981000", "otherNonCurrentLiabilities": "8457000", "totalNonCurrentLiabilities": "480570000", "cashAndShortTermInvestments": "24370000", "commonStockSharesOutstanding": "18925000", "intangibleAssetsExcludingGoodwill": "10024000", "cashAndCashEquivalentsAtCarryingValue": "24370000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3993000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "561000", "operatingCashflow": "9937000", "capitalExpenditures": "6528000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3679000", "cashflowFromInvestment": "-6003000", "stockBasedCompensation": "-2454000", "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": "11579000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:11.853246+00:00", "is_restated": false, "income_statement": { "revenue": 392351000, "cost_of_revenue": 263283000, "gross_profit": 129068000, "ebit": 9312000, "ebitda": 24746000, "pretax_income": 1246000, "tax_provision": -3000, "net_income": 1249000, "net_income_to_common": 1249000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24150000, "total_current_assets": 86203000, "total_assets": 606229000, "short_term_debt": 51620000, "long_term_debt": 164831000, "total_debt": 216451000, "total_liabilities": 686641000, "total_equity": -80412000, "shares_outstanding": 18302000, "goodwill_and_intangibles": 10454000 }, "cash_flow": { "operating_cash_flow": 19574000, "capital_expenditure": 11972000, "free_cash_flow": 31546000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162269, "ticker_id": 8077, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:11.853246+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9312000", "ebitda": "24746000", "netIncome": "1249000", "grossProfit": "129068000", "depreciation": "None", "totalRevenue": "392351000", "costOfRevenue": "263283000", "interestIncome": "251000", "incomeBeforeTax": "1246000", "interestExpense": "8066000", "operatingIncome": "9061000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-3000", "reportedCurrency": "USD", "netInterestIncome": "-7815000", "nonInterestIncome": "None", "operatingExpenses": "120007000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "263283000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15434000", "sellingGeneralAndAdministrative": "26989000", "netIncomeFromContinuingOperations": "1249000" }, "balance": { "goodwill": "None", "inventory": "27016000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "606229000", "longTermDebt": "164831000", "shortTermDebt": "51620000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "10454000", "reportedCurrency": "USD", "retainedEarnings": "-151710000", "totalLiabilities": "686641000", "otherCurrentAssets": "21937000", "totalCurrentAssets": "86203000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "520026000", "currentAccountsPayable": "32976000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "552719000", "totalShareholderEquity": "-80412000", "capitalLeaseObligations": "379470000", "otherCurrentLiabilities": "100946000", "totalCurrentLiabilities": "185542000", "otherNonCurrentLiabilities": "8418000", "totalNonCurrentLiabilities": "501099000", "cashAndShortTermInvestments": "24150000", "commonStockSharesOutstanding": "18302000", "intangibleAssetsExcludingGoodwill": "10454000", "cashAndCashEquivalentsAtCarryingValue": "24150000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1249000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-518000", "operatingCashflow": "19574000", "capitalExpenditures": "11972000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19308000", "cashflowFromInvestment": "-6379000", "stockBasedCompensation": "2365000", "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": "15434000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 392351000, "cost_of_revenue": 263283000, "gross_profit": 129068000, "research_and_development": null, "selling_general_admin": 26989000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9312000, "depreciation_amortisation": 15434000, "ebitda": 24746000, "interest_expense": 8066000, "interest_income": null, "other_non_operating": null, "pretax_income": 1246000, "tax_provision": -3000, "effective_tax_rate": null, "net_income": 1249000, "net_income_continuing_ops": 1249000, "net_income_to_common": 1249000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24150000, "short_term_investments": null, "net_receivables": 13100000, "inventory": 27016000, "other_current_assets": null, "total_current_assets": 86203000, "net_ppe": null, "goodwill": null, "intangible_assets": 10454000, "goodwill_and_intangibles": 10454000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 520026000, "total_assets": 606229000, "short_term_debt": 51620000, "accounts_payable": 32976000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 185542000, "long_term_debt": 164831000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 501099000, "total_liabilities": 686641000, "total_debt": 216451000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -151710000, "total_equity": -80412000, "shares_outstanding": 18302000, "operating_cash_flow": 19574000, "stock_based_compensation": 2365000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11972000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6379000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19308000, "free_cash_flow": 31546000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9312000", "ebitda": "24746000", "netIncome": "1249000", "grossProfit": "129068000", "depreciation": "None", "totalRevenue": "392351000", "costOfRevenue": "263283000", "interestIncome": "251000", "incomeBeforeTax": "1246000", "interestExpense": "8066000", "operatingIncome": "9061000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-3000", "reportedCurrency": "USD", "netInterestIncome": "-7815000", "nonInterestIncome": "None", "operatingExpenses": "120007000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "263283000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15434000", "sellingGeneralAndAdministrative": "26989000", "netIncomeFromContinuingOperations": "1249000" }, "balance": { "goodwill": "None", "inventory": "27016000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "606229000", "longTermDebt": "164831000", "shortTermDebt": "51620000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "10454000", "reportedCurrency": "USD", "retainedEarnings": "-151710000", "totalLiabilities": "686641000", "otherCurrentAssets": "21937000", "totalCurrentAssets": "86203000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "520026000", "currentAccountsPayable": "32976000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "552719000", "totalShareholderEquity": "-80412000", "capitalLeaseObligations": "379470000", "otherCurrentLiabilities": "100946000", "totalCurrentLiabilities": "185542000", "otherNonCurrentLiabilities": "8418000", "totalNonCurrentLiabilities": "501099000", "cashAndShortTermInvestments": "24150000", "commonStockSharesOutstanding": "18302000", "intangibleAssetsExcludingGoodwill": "10454000", "cashAndCashEquivalentsAtCarryingValue": "24150000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1249000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-518000", "operatingCashflow": "19574000", "capitalExpenditures": "11972000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19308000", "cashflowFromInvestment": "-6379000", "stockBasedCompensation": "2365000", "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": "15434000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:11.853246+00:00", "is_restated": false, "income_statement": { "revenue": 285227000, "cost_of_revenue": 200216000, "gross_profit": 85011000, "ebit": -33479000, "ebitda": -20636000, "pretax_income": -39849000, "tax_provision": -133000, "net_income": -39716000, "net_income_to_common": -39716000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30651000, "total_current_assets": 99434000, "total_assets": 641314000, "short_term_debt": 51102000, "long_term_debt": 181641000, "total_debt": 232743000, "total_liabilities": 725583000, "total_equity": -84269000, "shares_outstanding": 16014000, "goodwill_and_intangibles": 11064000 }, "cash_flow": { "operating_cash_flow": 5207000, "capital_expenditure": 6620000, "free_cash_flow": 11827000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162270, "ticker_id": 8077, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:11.853246+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-33479000", "ebitda": "-20636000", "netIncome": "-39716000", "grossProfit": "85011000", "depreciation": "None", "totalRevenue": "285227000", "costOfRevenue": "200216000", "interestIncome": "51000", "incomeBeforeTax": "-39849000", "interestExpense": "6321000", "operatingIncome": "-33529000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-133000", "reportedCurrency": "USD", "netInterestIncome": "-6319000", "nonInterestIncome": "None", "operatingExpenses": "118540000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "200216000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12843000", "sellingGeneralAndAdministrative": "611000", "netIncomeFromContinuingOperations": "-39716000" }, "balance": { "goodwill": "None", "inventory": "26737000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "641314000", "longTermDebt": "181641000", "shortTermDebt": "51102000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "11064000", "reportedCurrency": "USD", "retainedEarnings": "-152959000", "totalLiabilities": "725583000", "otherCurrentAssets": "22358000", "totalCurrentAssets": "99434000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19688000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "541880000", "currentAccountsPayable": "29783000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "585124000", "totalShareholderEquity": "-84269000", "capitalLeaseObligations": "396737000", "otherCurrentLiabilities": "68427000", "totalCurrentLiabilities": "189552000", "otherNonCurrentLiabilities": "8755000", "totalNonCurrentLiabilities": "536031000", "cashAndShortTermInvestments": "30651000", "commonStockSharesOutstanding": "16014000", "intangibleAssetsExcludingGoodwill": "11064000", "cashAndCashEquivalentsAtCarryingValue": "30651000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39716000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "517000", "operatingCashflow": "5207000", "capitalExpenditures": "6620000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10526000", "cashflowFromInvestment": "-6620000", "stockBasedCompensation": "1777000", "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": "12843000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 285227000, "cost_of_revenue": 200216000, "gross_profit": 85011000, "research_and_development": null, "selling_general_admin": 611000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -33479000, "depreciation_amortisation": 12843000, "ebitda": -20636000, "interest_expense": 6321000, "interest_income": null, "other_non_operating": null, "pretax_income": -39849000, "tax_provision": -133000, "effective_tax_rate": null, "net_income": -39716000, "net_income_continuing_ops": -39716000, "net_income_to_common": -39716000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30651000, "short_term_investments": null, "net_receivables": 19688000, "inventory": 26737000, "other_current_assets": null, "total_current_assets": 99434000, "net_ppe": null, "goodwill": null, "intangible_assets": 11064000, "goodwill_and_intangibles": 11064000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 541880000, "total_assets": 641314000, "short_term_debt": 51102000, "accounts_payable": 29783000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 189552000, "long_term_debt": 181641000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 536031000, "total_liabilities": 725583000, "total_debt": 232743000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -152959000, "total_equity": -84269000, "shares_outstanding": 16014000, "operating_cash_flow": 5207000, "stock_based_compensation": 1777000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6620000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6620000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10526000, "free_cash_flow": 11827000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-33479000", "ebitda": "-20636000", "netIncome": "-39716000", "grossProfit": "85011000", "depreciation": "None", "totalRevenue": "285227000", "costOfRevenue": "200216000", "interestIncome": "51000", "incomeBeforeTax": "-39849000", "interestExpense": "6321000", "operatingIncome": "-33529000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-133000", "reportedCurrency": "USD", "netInterestIncome": "-6319000", "nonInterestIncome": "None", "operatingExpenses": "118540000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "200216000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12843000", "sellingGeneralAndAdministrative": "611000", "netIncomeFromContinuingOperations": "-39716000" }, "balance": { "goodwill": "None", "inventory": "26737000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "641314000", "longTermDebt": "181641000", "shortTermDebt": "51102000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "11064000", "reportedCurrency": "USD", "retainedEarnings": "-152959000", "totalLiabilities": "725583000", "otherCurrentAssets": "22358000", "totalCurrentAssets": "99434000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19688000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "541880000", "currentAccountsPayable": "29783000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "585124000", "totalShareholderEquity": "-84269000", "capitalLeaseObligations": "396737000", "otherCurrentLiabilities": "68427000", "totalCurrentLiabilities": "189552000", "otherNonCurrentLiabilities": "8755000", "totalNonCurrentLiabilities": "536031000", "cashAndShortTermInvestments": "30651000", "commonStockSharesOutstanding": "16014000", "intangibleAssetsExcludingGoodwill": "11064000", "cashAndCashEquivalentsAtCarryingValue": "30651000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39716000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "517000", "operatingCashflow": "5207000", "capitalExpenditures": "6620000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10526000", "cashflowFromInvestment": "-6620000", "stockBasedCompensation": "1777000", "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": "12843000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:11.853246+00:00", "is_restated": false, "income_statement": { "revenue": 274638000, "cost_of_revenue": 246363000, "gross_profit": 28275000, "ebit": -12652000, "ebitda": 678000, "pretax_income": -18974000, "tax_provision": -98000, "net_income": -18876000, "net_income_to_common": -18876000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21988000, "total_current_assets": 79439000, "total_assets": 669448000, "short_term_debt": 51423000, "long_term_debt": 180688000, "total_debt": 232111000, "total_liabilities": 722785000, "total_equity": -53337000, "shares_outstanding": 15754000, "goodwill_and_intangibles": 13676000 }, "cash_flow": { "operating_cash_flow": -12406000, "capital_expenditure": 5558000, "free_cash_flow": -6848000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162272, "ticker_id": 8077, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:11.853246+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12652000", "ebitda": "678000", "netIncome": "-18876000", "grossProfit": "28275000", "depreciation": "None", "totalRevenue": "274638000", "costOfRevenue": "246363000", "interestIncome": "225000", "incomeBeforeTax": "-18974000", "interestExpense": "6322000", "operatingIncome": "-12877000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-98000", "reportedCurrency": "USD", "netInterestIncome": "-6097000", "nonInterestIncome": "None", "operatingExpenses": "41152000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "246363000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13330000", "sellingGeneralAndAdministrative": "26290000", "netIncomeFromContinuingOperations": "-18876000" }, "balance": { "goodwill": "None", "inventory": "27498000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "669448000", "longTermDebt": "180688000", "shortTermDebt": "51423000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "13676000", "reportedCurrency": "USD", "retainedEarnings": "-113243000", "totalLiabilities": "722785000", "otherCurrentAssets": "18670000", "totalCurrentAssets": "79439000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11283000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "590009000", "currentAccountsPayable": "29573000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "594511000", "totalShareholderEquity": "-53337000", "capitalLeaseObligations": "404858000", "otherCurrentLiabilities": "98701000", "totalCurrentLiabilities": "179697000", "otherNonCurrentLiabilities": "8965000", "totalNonCurrentLiabilities": "543088000", "cashAndShortTermInvestments": "21988000", "commonStockSharesOutstanding": "15754000", "intangibleAssetsExcludingGoodwill": "13676000", "cashAndCashEquivalentsAtCarryingValue": "21988000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18876000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-245000", "operatingCashflow": "-12406000", "capitalExpenditures": "5558000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16107000", "cashflowFromInvestment": "-4542000", "stockBasedCompensation": "2138000", "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": "13330000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 274638000, "cost_of_revenue": 246363000, "gross_profit": 28275000, "research_and_development": null, "selling_general_admin": 26290000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12652000, "depreciation_amortisation": 13330000, "ebitda": 678000, "interest_expense": 6322000, "interest_income": null, "other_non_operating": null, "pretax_income": -18974000, "tax_provision": -98000, "effective_tax_rate": null, "net_income": -18876000, "net_income_continuing_ops": -18876000, "net_income_to_common": -18876000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21988000, "short_term_investments": null, "net_receivables": 11283000, "inventory": 27498000, "other_current_assets": null, "total_current_assets": 79439000, "net_ppe": null, "goodwill": null, "intangible_assets": 13676000, "goodwill_and_intangibles": 13676000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 590009000, "total_assets": 669448000, "short_term_debt": 51423000, "accounts_payable": 29573000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 179697000, "long_term_debt": 180688000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 543088000, "total_liabilities": 722785000, "total_debt": 232111000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -113243000, "total_equity": -53337000, "shares_outstanding": 15754000, "operating_cash_flow": -12406000, "stock_based_compensation": 2138000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5558000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4542000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16107000, "free_cash_flow": -6848000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12652000", "ebitda": "678000", "netIncome": "-18876000", "grossProfit": "28275000", "depreciation": "None", "totalRevenue": "274638000", "costOfRevenue": "246363000", "interestIncome": "225000", "incomeBeforeTax": "-18974000", "interestExpense": "6322000", "operatingIncome": "-12877000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-98000", "reportedCurrency": "USD", "netInterestIncome": "-6097000", "nonInterestIncome": "None", "operatingExpenses": "41152000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "246363000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13330000", "sellingGeneralAndAdministrative": "26290000", "netIncomeFromContinuingOperations": "-18876000" }, "balance": { "goodwill": "None", "inventory": "27498000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "669448000", "longTermDebt": "180688000", "shortTermDebt": "51423000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "13676000", "reportedCurrency": "USD", "retainedEarnings": "-113243000", "totalLiabilities": "722785000", "otherCurrentAssets": "18670000", "totalCurrentAssets": "79439000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11283000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "590009000", "currentAccountsPayable": "29573000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "594511000", "totalShareholderEquity": "-53337000", "capitalLeaseObligations": "404858000", "otherCurrentLiabilities": "98701000", "totalCurrentLiabilities": "179697000", "otherNonCurrentLiabilities": "8965000", "totalNonCurrentLiabilities": "543088000", "cashAndShortTermInvestments": "21988000", "commonStockSharesOutstanding": "15754000", "intangibleAssetsExcludingGoodwill": "13676000", "cashAndCashEquivalentsAtCarryingValue": "21988000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18876000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-245000", "operatingCashflow": "-12406000", "capitalExpenditures": "5558000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16107000", "cashflowFromInvestment": "-4542000", "stockBasedCompensation": "2138000", "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": "13330000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:11.853246+00:00", "is_restated": false, "income_statement": { "revenue": 300154000, "cost_of_revenue": 207947000, "gross_profit": 92207000, "ebit": -4422000, "ebitda": 8980000, "pretax_income": -9529000, "tax_provision": -40000, "net_income": -9489000, "net_income_to_common": -9489000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23135000, "total_current_assets": 84872000, "total_assets": 689132000, "short_term_debt": 51912000, "long_term_debt": 162309000, "total_debt": 214221000, "total_liabilities": 725675000, "total_equity": -36543000, "shares_outstanding": 15680000, "goodwill_and_intangibles": 15064000 }, "cash_flow": { "operating_cash_flow": 512000, "capital_expenditure": 5608000, "free_cash_flow": 6120000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162273, "ticker_id": 8077, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:11.853246+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4422000", "ebitda": "8980000", "netIncome": "-9489000", "grossProfit": "92207000", "depreciation": "None", "totalRevenue": "300154000", "costOfRevenue": "207947000", "interestIncome": "139000", "incomeBeforeTax": "-9529000", "interestExpense": "5107000", "operatingIncome": "-4561000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-40000", "reportedCurrency": "USD", "netInterestIncome": "-4968000", "nonInterestIncome": "None", "operatingExpenses": "96768000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "207947000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13402000", "sellingGeneralAndAdministrative": "16612000", "netIncomeFromContinuingOperations": "-9489000" }, "balance": { "goodwill": "None", "inventory": "27252000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "689132000", "longTermDebt": "162309000", "shortTermDebt": "51912000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "15064000", "reportedCurrency": "USD", "retainedEarnings": "-94367000", "totalLiabilities": "725675000", "otherCurrentAssets": "21868000", "totalCurrentAssets": "84872000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12617000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "604260000", "currentAccountsPayable": "31737000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "587933000", "totalShareholderEquity": "-36543000", "capitalLeaseObligations": "415994000", "otherCurrentLiabilities": "106005000", "totalCurrentLiabilities": "189654000", "otherNonCurrentLiabilities": "9630000", "totalNonCurrentLiabilities": "536021000", "cashAndShortTermInvestments": "23135000", "commonStockSharesOutstanding": "15680000", "intangibleAssetsExcludingGoodwill": "15064000", "cashAndCashEquivalentsAtCarryingValue": "23135000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9489000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-109000", "operatingCashflow": "512000", "capitalExpenditures": "5608000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2203000", "cashflowFromInvestment": "-5730000", "stockBasedCompensation": "1856000", "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": "13402000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 300154000, "cost_of_revenue": 207947000, "gross_profit": 92207000, "research_and_development": null, "selling_general_admin": 16612000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4422000, "depreciation_amortisation": 13402000, "ebitda": 8980000, "interest_expense": 5107000, "interest_income": null, "other_non_operating": null, "pretax_income": -9529000, "tax_provision": -40000, "effective_tax_rate": null, "net_income": -9489000, "net_income_continuing_ops": -9489000, "net_income_to_common": -9489000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23135000, "short_term_investments": null, "net_receivables": 12617000, "inventory": 27252000, "other_current_assets": null, "total_current_assets": 84872000, "net_ppe": null, "goodwill": null, "intangible_assets": 15064000, "goodwill_and_intangibles": 15064000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 604260000, "total_assets": 689132000, "short_term_debt": 51912000, "accounts_payable": 31737000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 189654000, "long_term_debt": 162309000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 536021000, "total_liabilities": 725675000, "total_debt": 214221000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -94367000, "total_equity": -36543000, "shares_outstanding": 15680000, "operating_cash_flow": 512000, "stock_based_compensation": 1856000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5608000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5730000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2203000, "free_cash_flow": 6120000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4422000", "ebitda": "8980000", "netIncome": "-9489000", "grossProfit": "92207000", "depreciation": "None", "totalRevenue": "300154000", "costOfRevenue": "207947000", "interestIncome": "139000", "incomeBeforeTax": "-9529000", "interestExpense": "5107000", "operatingIncome": "-4561000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-40000", "reportedCurrency": "USD", "netInterestIncome": "-4968000", "nonInterestIncome": "None", "operatingExpenses": "96768000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "207947000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13402000", "sellingGeneralAndAdministrative": "16612000", "netIncomeFromContinuingOperations": "-9489000" }, "balance": { "goodwill": "None", "inventory": "27252000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "689132000", "longTermDebt": "162309000", "shortTermDebt": "51912000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "15064000", "reportedCurrency": "USD", "retainedEarnings": "-94367000", "totalLiabilities": "725675000", "otherCurrentAssets": "21868000", "totalCurrentAssets": "84872000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12617000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "604260000", "currentAccountsPayable": "31737000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "587933000", "totalShareholderEquity": "-36543000", "capitalLeaseObligations": "415994000", "otherCurrentLiabilities": "106005000", "totalCurrentLiabilities": "189654000", "otherNonCurrentLiabilities": "9630000", "totalNonCurrentLiabilities": "536021000", "cashAndShortTermInvestments": "23135000", "commonStockSharesOutstanding": "15680000", "intangibleAssetsExcludingGoodwill": "15064000", "cashAndCashEquivalentsAtCarryingValue": "23135000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9489000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-109000", "operatingCashflow": "512000", "capitalExpenditures": "5608000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2203000", "cashflowFromInvestment": "-5730000", "stockBasedCompensation": "1856000", "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": "13402000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:11.853246+00:00", "is_restated": false, "income_statement": { "revenue": 388541000, "cost_of_revenue": 270595000, "gross_profit": 117946000, "ebit": -1799000, "ebitda": 16355000, "pretax_income": -9279000, "tax_provision": 181000, "net_income": -9460000, "net_income_to_common": -9460000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30594000, "total_current_assets": 93268000, "total_assets": 717086000, "short_term_debt": 51862000, "long_term_debt": 161961000, "total_debt": 213823000, "total_liabilities": 746187000, "total_equity": -29101000, "shares_outstanding": 15554000, "goodwill_and_intangibles": 15584000 }, "cash_flow": { "operating_cash_flow": 13734000, "capital_expenditure": 8248000, "free_cash_flow": 21982000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162274, "ticker_id": 8077, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:11.853246+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1799000", "ebitda": "16355000", "netIncome": "-9460000", "grossProfit": "117946000", "depreciation": "None", "totalRevenue": "388541000", "costOfRevenue": "270595000", "interestIncome": "312000", "incomeBeforeTax": "-9279000", "interestExpense": "7480000", "operatingIncome": "-2111000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "181000", "reportedCurrency": "USD", "netInterestIncome": "-7168000", "nonInterestIncome": "None", "operatingExpenses": "120057000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "270595000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18154000", "sellingGeneralAndAdministrative": "25842000", "netIncomeFromContinuingOperations": "-9460000" }, "balance": { "goodwill": "None", "inventory": "27144000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "717086000", "longTermDebt": "161961000", "shortTermDebt": "51862000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "15584000", "reportedCurrency": "USD", "retainedEarnings": "-84878000", "totalLiabilities": "746187000", "otherCurrentAssets": "21581000", "totalCurrentAssets": "93268000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13949000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "623818000", "currentAccountsPayable": "31347000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "600406000", "totalShareholderEquity": "-29101000", "capitalLeaseObligations": "428522000", "otherCurrentLiabilities": "114434000", "totalCurrentLiabilities": "197643000", "otherNonCurrentLiabilities": "9923000", "totalNonCurrentLiabilities": "548544000", "cashAndShortTermInvestments": "30594000", "commonStockSharesOutstanding": "15554000", "intangibleAssetsExcludingGoodwill": "15584000", "cashAndCashEquivalentsAtCarryingValue": "30594000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9460000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-383000", "operatingCashflow": "13734000", "capitalExpenditures": "8248000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21894000", "cashflowFromInvestment": "15145000", "stockBasedCompensation": "1190000", "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": "18154000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 388541000, "cost_of_revenue": 270595000, "gross_profit": 117946000, "research_and_development": null, "selling_general_admin": 25842000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1799000, "depreciation_amortisation": 18154000, "ebitda": 16355000, "interest_expense": 7480000, "interest_income": null, "other_non_operating": null, "pretax_income": -9279000, "tax_provision": 181000, "effective_tax_rate": null, "net_income": -9460000, "net_income_continuing_ops": -9460000, "net_income_to_common": -9460000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30594000, "short_term_investments": null, "net_receivables": 13949000, "inventory": 27144000, "other_current_assets": null, "total_current_assets": 93268000, "net_ppe": null, "goodwill": null, "intangible_assets": 15584000, "goodwill_and_intangibles": 15584000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 623818000, "total_assets": 717086000, "short_term_debt": 51862000, "accounts_payable": 31347000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 197643000, "long_term_debt": 161961000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 548544000, "total_liabilities": 746187000, "total_debt": 213823000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -84878000, "total_equity": -29101000, "shares_outstanding": 15554000, "operating_cash_flow": 13734000, "stock_based_compensation": 1190000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8248000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 15145000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21894000, "free_cash_flow": 21982000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1799000", "ebitda": "16355000", "netIncome": "-9460000", "grossProfit": "117946000", "depreciation": "None", "totalRevenue": "388541000", "costOfRevenue": "270595000", "interestIncome": "312000", "incomeBeforeTax": "-9279000", "interestExpense": "7480000", "operatingIncome": "-2111000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "181000", "reportedCurrency": "USD", "netInterestIncome": "-7168000", "nonInterestIncome": "None", "operatingExpenses": "120057000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "270595000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18154000", "sellingGeneralAndAdministrative": "25842000", "netIncomeFromContinuingOperations": "-9460000" }, "balance": { "goodwill": "None", "inventory": "27144000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "717086000", "longTermDebt": "161961000", "shortTermDebt": "51862000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "15584000", "reportedCurrency": "USD", "retainedEarnings": "-84878000", "totalLiabilities": "746187000", "otherCurrentAssets": "21581000", "totalCurrentAssets": "93268000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13949000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "623818000", "currentAccountsPayable": "31347000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "600406000", "totalShareholderEquity": "-29101000", "capitalLeaseObligations": "428522000", "otherCurrentLiabilities": "114434000", "totalCurrentLiabilities": "197643000", "otherNonCurrentLiabilities": "9923000", "totalNonCurrentLiabilities": "548544000", "cashAndShortTermInvestments": "30594000", "commonStockSharesOutstanding": "15554000", "intangibleAssetsExcludingGoodwill": "15584000", "cashAndCashEquivalentsAtCarryingValue": "30594000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9460000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-383000", "operatingCashflow": "13734000", "capitalExpenditures": "8248000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21894000", "cashflowFromInvestment": "15145000", "stockBasedCompensation": "1190000", "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": "18154000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:11.853246+00:00", "is_restated": false, "income_statement": { "revenue": 309026000, "cost_of_revenue": 213443000, "gross_profit": 95583000, "ebit": -6856000, "ebitda": 7081000, "pretax_income": -13875000, "tax_provision": -143000, "net_income": -13732000, "net_income_to_common": -13732000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23634000, "total_current_assets": 91781000, "total_assets": 741934000, "short_term_debt": 44758000, "long_term_debt": 182594000, "total_debt": 227352000, "total_liabilities": 762376000, "total_equity": -20442000, "shares_outstanding": 15806000, "goodwill_and_intangibles": 15490000 }, "cash_flow": { "operating_cash_flow": -18518000, "capital_expenditure": 12366000, "free_cash_flow": -6152000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162275, "ticker_id": 8077, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:11.853246+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6856000", "ebitda": "7081000", "netIncome": "-13732000", "grossProfit": "95583000", "depreciation": "None", "totalRevenue": "309026000", "costOfRevenue": "213443000", "interestIncome": "None", "incomeBeforeTax": "-13875000", "interestExpense": "5919000", "operatingIncome": "-7956000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-143000", "reportedCurrency": "USD", "netInterestIncome": "-5919000", "nonInterestIncome": "None", "operatingExpenses": "103539000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "213443000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13937000", "sellingGeneralAndAdministrative": "34782000", "netIncomeFromContinuingOperations": "-13732000" }, "balance": { "goodwill": "None", "inventory": "26839000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "741934000", "longTermDebt": "182594000", "shortTermDebt": "44758000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "15490000", "reportedCurrency": "USD", "retainedEarnings": "-75418000", "totalLiabilities": "762376000", "otherCurrentAssets": "19716000", "totalCurrentAssets": "91781000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "21592000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "650152000", "currentAccountsPayable": "27726000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "610791000", "totalShareholderEquity": "-20442000", "capitalLeaseObligations": "428197000", "otherCurrentLiabilities": "62889000", "totalCurrentLiabilities": "186337000", "otherNonCurrentLiabilities": "10006000", "totalNonCurrentLiabilities": "576039000", "cashAndShortTermInvestments": "23634000", "commonStockSharesOutstanding": "15806000", "intangibleAssetsExcludingGoodwill": "15490000", "cashAndCashEquivalentsAtCarryingValue": "23634000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13733000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "97000", "operatingCashflow": "-18518000", "capitalExpenditures": "12366000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "29000", "cashflowFromInvestment": "-10766000", "stockBasedCompensation": "1762000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "9960000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13938000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 309026000, "cost_of_revenue": 213443000, "gross_profit": 95583000, "research_and_development": null, "selling_general_admin": 34782000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6856000, "depreciation_amortisation": 13937000, "ebitda": 7081000, "interest_expense": 5919000, "interest_income": null, "other_non_operating": null, "pretax_income": -13875000, "tax_provision": -143000, "effective_tax_rate": null, "net_income": -13732000, "net_income_continuing_ops": -13732000, "net_income_to_common": -13732000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23634000, "short_term_investments": null, "net_receivables": 21592000, "inventory": 26839000, "other_current_assets": null, "total_current_assets": 91781000, "net_ppe": null, "goodwill": null, "intangible_assets": 15490000, "goodwill_and_intangibles": 15490000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 650152000, "total_assets": 741934000, "short_term_debt": 44758000, "accounts_payable": 27726000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 186337000, "long_term_debt": 182594000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 576039000, "total_liabilities": 762376000, "total_debt": 227352000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -75418000, "total_equity": -20442000, "shares_outstanding": 15806000, "operating_cash_flow": -18518000, "stock_based_compensation": 1762000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12366000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10766000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 29000, "free_cash_flow": -6152000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6856000", "ebitda": "7081000", "netIncome": "-13732000", "grossProfit": "95583000", "depreciation": "None", "totalRevenue": "309026000", "costOfRevenue": "213443000", "interestIncome": "None", "incomeBeforeTax": "-13875000", "interestExpense": "5919000", "operatingIncome": "-7956000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-143000", "reportedCurrency": "USD", "netInterestIncome": "-5919000", "nonInterestIncome": "None", "operatingExpenses": "103539000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "213443000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13937000", "sellingGeneralAndAdministrative": "34782000", "netIncomeFromContinuingOperations": "-13732000" }, "balance": { "goodwill": "None", "inventory": "26839000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "741934000", "longTermDebt": "182594000", "shortTermDebt": "44758000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "15490000", "reportedCurrency": "USD", "retainedEarnings": "-75418000", "totalLiabilities": "762376000", "otherCurrentAssets": "19716000", "totalCurrentAssets": "91781000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "21592000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "650152000", "currentAccountsPayable": "27726000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "610791000", "totalShareholderEquity": "-20442000", "capitalLeaseObligations": "428197000", "otherCurrentLiabilities": "62889000", "totalCurrentLiabilities": "186337000", "otherNonCurrentLiabilities": "10006000", "totalNonCurrentLiabilities": "576039000", "cashAndShortTermInvestments": "23634000", "commonStockSharesOutstanding": "15806000", "intangibleAssetsExcludingGoodwill": "15490000", "cashAndCashEquivalentsAtCarryingValue": "23634000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13733000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "97000", "operatingCashflow": "-18518000", "capitalExpenditures": "12366000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "29000", "cashflowFromInvestment": "-10766000", "stockBasedCompensation": "1762000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "9960000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13938000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:11.853246+00:00", "is_restated": false, "income_statement": { "revenue": 277560000, "cost_of_revenue": 192392000, "gross_profit": 85168000, "ebit": -1780000, "ebitda": 12892000, "pretax_income": -7883000, "tax_provision": 278000, "net_income": -8161000, "net_income_to_common": -8161000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48550000, "total_current_assets": 113057000, "total_assets": 777314000, "short_term_debt": 51125000, "long_term_debt": 182142000, "total_debt": 233267000, "total_liabilities": 786057000, "total_equity": -8743000, "shares_outstanding": 15799000, "goodwill_and_intangibles": 17114000 }, "cash_flow": { "operating_cash_flow": -864000, "capital_expenditure": 11260000, "free_cash_flow": 10396000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162277, "ticker_id": 8077, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:11.853246+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1780000", "ebitda": "12892000", "netIncome": "-8161000", "grossProfit": "85168000", "depreciation": "None", "totalRevenue": "277560000", "costOfRevenue": "192392000", "interestIncome": "158000", "incomeBeforeTax": "-7883000", "interestExpense": "6103000", "operatingIncome": "-1938000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "278000", "reportedCurrency": "USD", "netInterestIncome": "-5945000", "nonInterestIncome": "None", "operatingExpenses": "87106000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "192392000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14672000", "sellingGeneralAndAdministrative": "27961000", "netIncomeFromContinuingOperations": "-8161000" }, "balance": { "goodwill": "None", "inventory": "27013000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "777314000", "longTermDebt": "182142000", "shortTermDebt": "51125000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "17114000", "reportedCurrency": "USD", "retainedEarnings": "-61685000", "totalLiabilities": "786057000", "otherCurrentAssets": "25213000", "totalCurrentAssets": "113057000", "currentLongTermDebt": "875000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12281000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "664257000", "currentAccountsPayable": "30020000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "622683000", "totalShareholderEquity": "-8743000", "capitalLeaseObligations": "439666000", "otherCurrentLiabilities": "91323000", "totalCurrentLiabilities": "204448000", "otherNonCurrentLiabilities": "10051000", "totalNonCurrentLiabilities": "581609000", "cashAndShortTermInvestments": "48550000", "commonStockSharesOutstanding": "15799000", "intangibleAssetsExcludingGoodwill": "17114000", "cashAndCashEquivalentsAtCarryingValue": "48550000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8160000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-152000", "operatingCashflow": "-864000", "capitalExpenditures": "11260000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13655000", "cashflowFromInvestment": "19090000", "stockBasedCompensation": "1480000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4961000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14672000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 277560000, "cost_of_revenue": 192392000, "gross_profit": 85168000, "research_and_development": null, "selling_general_admin": 27961000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1780000, "depreciation_amortisation": 14672000, "ebitda": 12892000, "interest_expense": 6103000, "interest_income": null, "other_non_operating": null, "pretax_income": -7883000, "tax_provision": 278000, "effective_tax_rate": null, "net_income": -8161000, "net_income_continuing_ops": -8161000, "net_income_to_common": -8161000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48550000, "short_term_investments": null, "net_receivables": 12281000, "inventory": 27013000, "other_current_assets": null, "total_current_assets": 113057000, "net_ppe": null, "goodwill": null, "intangible_assets": 17114000, "goodwill_and_intangibles": 17114000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 664257000, "total_assets": 777314000, "short_term_debt": 51125000, "accounts_payable": 30020000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 204448000, "long_term_debt": 182142000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 581609000, "total_liabilities": 786057000, "total_debt": 233267000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -61685000, "total_equity": -8743000, "shares_outstanding": 15799000, "operating_cash_flow": -864000, "stock_based_compensation": 1480000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11260000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 19090000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13655000, "free_cash_flow": 10396000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1780000", "ebitda": "12892000", "netIncome": "-8161000", "grossProfit": "85168000", "depreciation": "None", "totalRevenue": "277560000", "costOfRevenue": "192392000", "interestIncome": "158000", "incomeBeforeTax": "-7883000", "interestExpense": "6103000", "operatingIncome": "-1938000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "278000", "reportedCurrency": "USD", "netInterestIncome": "-5945000", "nonInterestIncome": "None", "operatingExpenses": "87106000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "192392000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14672000", "sellingGeneralAndAdministrative": "27961000", "netIncomeFromContinuingOperations": "-8161000" }, "balance": { "goodwill": "None", "inventory": "27013000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "777314000", "longTermDebt": "182142000", "shortTermDebt": "51125000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "17114000", "reportedCurrency": "USD", "retainedEarnings": "-61685000", "totalLiabilities": "786057000", "otherCurrentAssets": "25213000", "totalCurrentAssets": "113057000", "currentLongTermDebt": "875000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12281000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "664257000", "currentAccountsPayable": "30020000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "622683000", "totalShareholderEquity": "-8743000", "capitalLeaseObligations": "439666000", "otherCurrentLiabilities": "91323000", "totalCurrentLiabilities": "204448000", "otherNonCurrentLiabilities": "10051000", "totalNonCurrentLiabilities": "581609000", "cashAndShortTermInvestments": "48550000", "commonStockSharesOutstanding": "15799000", "intangibleAssetsExcludingGoodwill": "17114000", "cashAndCashEquivalentsAtCarryingValue": "48550000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8160000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-152000", "operatingCashflow": "-864000", "capitalExpenditures": "11260000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13655000", "cashflowFromInvestment": "19090000", "stockBasedCompensation": "1480000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4961000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14672000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:11.853246+00:00", "is_restated": false, "income_statement": { "revenue": 298648000, "cost_of_revenue": 204532000, "gross_profit": 94116000, "ebit": 10561000, "ebitda": 26317000, "pretax_income": 4078000, "tax_provision": 156000, "net_income": 3922000, "net_income_to_common": 3922000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56247000, "total_current_assets": 109698000, "total_assets": 798398000, "short_term_debt": 52088000, "long_term_debt": 188090000, "total_debt": 240178000, "total_liabilities": 795372000, "total_equity": 3026000, "shares_outstanding": 16291000, "goodwill_and_intangibles": 17944000 }, "cash_flow": { "operating_cash_flow": 883000, "capital_expenditure": 9730000, "free_cash_flow": 10613000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162278, "ticker_id": 8077, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:15:11.853246+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10561000", "ebitda": "26317000", "netIncome": "3922000", "grossProfit": "94116000", "depreciation": "None", "totalRevenue": "298648000", "costOfRevenue": "204532000", "interestIncome": "304000", "incomeBeforeTax": "4078000", "interestExpense": "6483000", "operatingIncome": "10257000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "156000", "reportedCurrency": "USD", "netInterestIncome": "-6179000", "nonInterestIncome": "None", "operatingExpenses": "83859000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "204532000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15756000", "sellingGeneralAndAdministrative": "26864000", "netIncomeFromContinuingOperations": "3922000" }, "balance": { "goodwill": "None", "inventory": "26899000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "798398000", "longTermDebt": "188090000", "shortTermDebt": "52088000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "17944000", "reportedCurrency": "USD", "retainedEarnings": "-53524000", "totalLiabilities": "795372000", "otherCurrentAssets": "13368000", "totalCurrentAssets": "109698000", "currentLongTermDebt": "2875000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13184000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "688700000", "currentAccountsPayable": "25890000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "289694000", "shortLongTermDebtTotal": "631548000", "totalShareholderEquity": "3026000", "capitalLeaseObligations": "440583000", "otherCurrentLiabilities": "92558000", "totalCurrentLiabilities": "204344000", "otherNonCurrentLiabilities": "11568000", "totalNonCurrentLiabilities": "591028000", "cashAndShortTermInvestments": "56247000", "commonStockSharesOutstanding": "16291000", "intangibleAssetsExcludingGoodwill": "17944000", "cashAndCashEquivalentsAtCarryingValue": "56247000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3922000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1293000", "operatingCashflow": "883000", "capitalExpenditures": "9730000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19069000", "cashflowFromInvestment": "15986000", "stockBasedCompensation": "1519000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4999000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15756000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 298648000, "cost_of_revenue": 204532000, "gross_profit": 94116000, "research_and_development": null, "selling_general_admin": 26864000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10561000, "depreciation_amortisation": 15756000, "ebitda": 26317000, "interest_expense": 6483000, "interest_income": null, "other_non_operating": null, "pretax_income": 4078000, "tax_provision": 156000, "effective_tax_rate": null, "net_income": 3922000, "net_income_continuing_ops": 3922000, "net_income_to_common": 3922000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56247000, "short_term_investments": null, "net_receivables": 13184000, "inventory": 26899000, "other_current_assets": null, "total_current_assets": 109698000, "net_ppe": null, "goodwill": null, "intangible_assets": 17944000, "goodwill_and_intangibles": 17944000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 688700000, "total_assets": 798398000, "short_term_debt": 52088000, "accounts_payable": 25890000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 204344000, "long_term_debt": 188090000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 591028000, "total_liabilities": 795372000, "total_debt": 240178000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -53524000, "total_equity": 3026000, "shares_outstanding": 16291000, "operating_cash_flow": 883000, "stock_based_compensation": 1519000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9730000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 15986000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19069000, "free_cash_flow": 10613000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10561000", "ebitda": "26317000", "netIncome": "3922000", "grossProfit": "94116000", "depreciation": "None", "totalRevenue": "298648000", "costOfRevenue": "204532000", "interestIncome": "304000", "incomeBeforeTax": "4078000", "interestExpense": "6483000", "operatingIncome": "10257000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "156000", "reportedCurrency": "USD", "netInterestIncome": "-6179000", "nonInterestIncome": "None", "operatingExpenses": "83859000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "204532000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15756000", "sellingGeneralAndAdministrative": "26864000", "netIncomeFromContinuingOperations": "3922000" }, "balance": { "goodwill": "None", "inventory": "26899000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "798398000", "longTermDebt": "188090000", "shortTermDebt": "52088000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "17944000", "reportedCurrency": "USD", "retainedEarnings": "-53524000", "totalLiabilities": "795372000", "otherCurrentAssets": "13368000", "totalCurrentAssets": "109698000", "currentLongTermDebt": "2875000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13184000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "688700000", "currentAccountsPayable": "25890000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "289694000", "shortLongTermDebtTotal": "631548000", "totalShareholderEquity": "3026000", "capitalLeaseObligations": "440583000", "otherCurrentLiabilities": "92558000", "totalCurrentLiabilities": "204344000", "otherNonCurrentLiabilities": "11568000", "totalNonCurrentLiabilities": "591028000", "cashAndShortTermInvestments": "56247000", "commonStockSharesOutstanding": "16291000", "intangibleAssetsExcludingGoodwill": "17944000", "cashAndCashEquivalentsAtCarryingValue": "56247000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3922000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1293000", "operatingCashflow": "883000", "capitalExpenditures": "9730000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19069000", "cashflowFromInvestment": "15986000", "stockBasedCompensation": "1519000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4999000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15756000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }