{ "ticker": { "uuid": "27c7c704-0651-4a92-b97a-804a4080df74", "symbol": "NDLS", "name": "Noodles & Company", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/27c7c704-0651-4a92-b97a-804a4080df74/", "api_url": "https://sharemaestro.com/factors/api/tickers/27c7c704-0651-4a92-b97a-804a4080df74/" }, "ticker_metadata": { "id": 7300, "uuid": "27c7c704-0651-4a92-b97a-804a4080df74", "symbol": "NDLS", "name": "Noodles & Company", "asset_type": "equity", "market_cap": 74240000, "stock_exchange_id": 2, "industry": "Restaurants", "sector": "Consumer Cyclical", "description": "Noodles & Company develops and operates fast casual restaurants. The company is headquartered in Broomfield, 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": "27c7c704-0651-4a92-b97a-804a4080df74", "symbol": "NDLS", "name": "Noodles & Company", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/27c7c704-0651-4a92-b97a-804a4080df74/", "api_url": "https://sharemaestro.com/factors/api/tickers/27c7c704-0651-4a92-b97a-804a4080df74/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.41, "value": 0.45, "quality": 0.44, "momentum": 0.44, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 12.3, "market_cap": 72094851, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.143, "shareholder_yield": 0, "roe": 0.7686, "piotroski_f_score": 3, "momentum_12_1": 0.9772, "volatility_252d": 1.1294 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": true, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:29.177603+00:00", "batch_id": "" }, "size": { "price_close": 12.3, "market_cap": 72094851, "market_cap_usd": 72094851, "enterprise_value": 203830851, "shares_outstanding": 5861370, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.1456, "pcf_ratio": 7.7797, "pfcf_ratio": 3.4626, "ev_ebitda": 6.9937, "ev_ebit": 63.5581, "ev_sales": 0.4117, "ev_fcf": 9.7897, "earnings_yield": null, "fcf_yield": 0.1021, "price_to_sales": 0.1456, "price_to_book": null, "price_to_cashflow": 7.7797, "ebitda_to_ev": 0.143, "sales_yield": 2.4289 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.0361, "operating_margin": 0.0065, "net_margin": -0.0746, "ebitda_margin": 0.0589, "fcf_margin": 0.0421, "roe": 0.7686, "roa": -0.1499, "roic": 0.0287, "roc_greenblatt": null, "asset_turnover": 2.01, "cash_conversion": -0.5638, "accruals_ratio": -0.1875, "sbc_to_revenue": 0.006, "piotroski_f_score": 3, "altman_z_score": 0.6646, "earnings_stability_5y": 0.4602, "revenue_stability_5y": 0.0836, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0725, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -6.127, "net_debt_to_ebitda": 4.52, "debt_to_assets": 0.5407, "interest_coverage": 0.2951, "current_ratio": 0.2806, "quick_ratio": 0.1318, "net_debt": 131736000, "local_beta": -0.002, "volatility_252d": 1.1294, "volatility_60d": 2.5858, "max_drawdown_12m": -0.497, "risk_adjusted_momentum": 0.8652 }, "growth": { "revenue_growth_1y": -0.0012, "revenue_growth_3y_cagr": -0.0095, "revenue_growth_5y_cagr": 0.0469, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.2464, "book_value_growth_1y": null, "revenue_growth": -0.0012, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0292, "price_return_3m": 1.0534, "price_return_6m": 0.5718, "price_return_9m": 1.2982, "price_return_12m": 0.9195, "price_return_12m_ex1m": 0.9772, "momentum_6m": 0.5718, "momentum_12m": 0.9195, "momentum_12_1": 0.9772, "distance_from_52w_high": -0.0292, "distance_from_52w_low": 2.125, "relative_strength": 0.7615 }, "raw_ttm": { "revenue_ttm": 495081000, "gross_profit_ttm": 17860000, "ebit_ttm": 3207000, "ebitda_ttm": 29145000, "net_income_ttm": -36928000, "eps_diluted_ttm": -6.3002, "operating_cash_flow_ttm": 9267000, "capital_expenditure_ttm": 11554000, "fcf_ttm": 20821000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 10866000, "cash_and_equivalents": 1444000, "total_current_assets": 18060000, "total_current_liabilities": 64352000, "net_ppe": null, "total_assets": 246315000, "total_debt": 133180000, "total_equity": -48043000, "net_working_capital": -20153000, "book_value_per_share": -8.1965, "retained_earnings": -230442000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -55603000, "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": 55, "quality_composite": 56, "momentum_composite": 56, "growth_composite": 55, "yield_composite": 55, "svqf_composite": 59, "vc1_composite": 56, "vc2_composite": 55, "vc3_composite": 55, "trending_value_composite": null, "overall_composite": 59, "quality_value_composite": 0.445, "os_score": 0.41, "value_percentile": 0.45, "quality_percentile": 0.44, "momentum_percentile": 0.44, "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": 7, "all_cap_buyback_rank": 76, "small_cap_core_rank": 57, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": true, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 2130, "ticker_id": 7300, "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": "2026-06-07T06:49:29.177603+00:00", "batch_id": "", "os_score_delta": null, "price_close": 12.3, "market_cap": 72094851, "market_cap_usd": 72094851, "enterprise_value": 203830851, "shares_outstanding": 5861370, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.14562233, "pcf_ratio": 7.77974005, "pfcf_ratio": 3.46260271, "ev_ebitda": 6.99368163, "ev_ebit": 63.55810758, "ev_sales": 0.41171213, "ev_fcf": 9.78967634, "earnings_yield": null, "fcf_yield": 0.10214842, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.0360749, "operating_margin": 0.00647773, "net_margin": -0.07458981, "ebitda_margin": 0.05886915, "fcf_margin": 0.04205574, "roe": 0.76864476, "roa": -0.14992185, "roic": 0.02873896, "roc_greenblatt": null, "asset_turnover": 2.00995067, "cash_conversion": -0.56382691, "accruals_ratio": -0.1875444, "sbc_to_revenue": 0.00603538, "debt_to_equity": -6.12696959, "net_debt_to_ebitda": 4.52002059, "debt_to_assets": 0.54068977, "interest_coverage": 0.29514081, "current_ratio": 0.28064396, "quick_ratio": 0.13177524, "net_debt": 131736000, "revenue_growth_1y": -0.00119031, "revenue_growth_3y_cagr": -0.00950555, "revenue_growth_5y_cagr": 0.04692001, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.24635321, "book_value_growth_1y": null, "piotroski_f_score": 3, "altman_z_score": 0.66456256, "earnings_stability_5y": 0.460185, "revenue_stability_5y": 0.083586, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02920284, "price_return_3m": 1.05342237, "price_return_6m": 0.57176447, "price_return_9m": 1.29820628, "price_return_12m": 0.91947566, "price_return_12m_ex1m": 0.97721598, "distance_from_52w_high": -0.02920284, "distance_from_52w_low": 2.125, "relative_strength": 0.7615346, "local_beta": -0.002, "volatility_252d": 1.129404, "volatility_60d": 2.585767, "max_drawdown_12m": -0.49703537, "revenue_ttm": 495081000, "gross_profit_ttm": 17860000, "ebit_ttm": 3207000, "ebitda_ttm": 29145000, "net_income_ttm": -36928000, "eps_diluted_ttm": -6.30023356, "operating_cash_flow_ttm": 9267000, "capital_expenditure_ttm": 11554000, "fcf_ttm": 20821000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 10866000, "cash_and_equivalents": 1444000, "total_current_assets": 18060000, "total_current_liabilities": 64352000, "net_ppe": null, "total_assets": 246315000, "total_debt": 133180000, "total_equity": -48043000, "net_working_capital": -20153000, "book_value_per_share": -8.19654791, "retained_earnings": -230442000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -55603000, "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": 55, "quality_composite": 56, "momentum_composite": 56, "growth_composite": 55, "yield_composite": 55, "svqf_composite": 59, "vc1_composite": 56, "vc2_composite": 55, "vc3_composite": 55, "trending_value_composite": null, "overall_composite": 59, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 7, "all_cap_buyback_rank": 76, "small_cap_core_rank": 57, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": true, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 12.3, "os": 0.41, "value": 0.45, "quality": 0.44, "momentum": 0.44, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.7686, "momentum_12_1": 0.9772, "complete_fields": { "id": 2130, "ticker_id": 7300, "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": "2026-06-07T06:49:29.177603+00:00", "batch_id": "", "os_score_delta": null, "price_close": 12.3, "market_cap": 72094851, "market_cap_usd": 72094851, "enterprise_value": 203830851, "shares_outstanding": 5861370, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.14562233, "pcf_ratio": 7.77974005, "pfcf_ratio": 3.46260271, "ev_ebitda": 6.99368163, "ev_ebit": 63.55810758, "ev_sales": 0.41171213, "ev_fcf": 9.78967634, "earnings_yield": null, "fcf_yield": 0.10214842, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.0360749, "operating_margin": 0.00647773, "net_margin": -0.07458981, "ebitda_margin": 0.05886915, "fcf_margin": 0.04205574, "roe": 0.76864476, "roa": -0.14992185, "roic": 0.02873896, "roc_greenblatt": null, "asset_turnover": 2.00995067, "cash_conversion": -0.56382691, "accruals_ratio": -0.1875444, "sbc_to_revenue": 0.00603538, "debt_to_equity": -6.12696959, "net_debt_to_ebitda": 4.52002059, "debt_to_assets": 0.54068977, "interest_coverage": 0.29514081, "current_ratio": 0.28064396, "quick_ratio": 0.13177524, "net_debt": 131736000, "revenue_growth_1y": -0.00119031, "revenue_growth_3y_cagr": -0.00950555, "revenue_growth_5y_cagr": 0.04692001, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.24635321, "book_value_growth_1y": null, "piotroski_f_score": 3, "altman_z_score": 0.66456256, "earnings_stability_5y": 0.460185, "revenue_stability_5y": 0.083586, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02920284, "price_return_3m": 1.05342237, "price_return_6m": 0.57176447, "price_return_9m": 1.29820628, "price_return_12m": 0.91947566, "price_return_12m_ex1m": 0.97721598, "distance_from_52w_high": -0.02920284, "distance_from_52w_low": 2.125, "relative_strength": 0.7615346, "local_beta": -0.002, "volatility_252d": 1.129404, "volatility_60d": 2.585767, "max_drawdown_12m": -0.49703537, "revenue_ttm": 495081000, "gross_profit_ttm": 17860000, "ebit_ttm": 3207000, "ebitda_ttm": 29145000, "net_income_ttm": -36928000, "eps_diluted_ttm": -6.30023356, "operating_cash_flow_ttm": 9267000, "capital_expenditure_ttm": 11554000, "fcf_ttm": 20821000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 10866000, "cash_and_equivalents": 1444000, "total_current_assets": 18060000, "total_current_liabilities": 64352000, "net_ppe": null, "total_assets": 246315000, "total_debt": 133180000, "total_equity": -48043000, "net_working_capital": -20153000, "book_value_per_share": -8.19654791, "retained_earnings": -230442000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -55603000, "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": 55, "quality_composite": 56, "momentum_composite": 56, "growth_composite": 55, "yield_composite": 55, "svqf_composite": 59, "vc1_composite": 56, "vc2_composite": 55, "vc3_composite": 55, "trending_value_composite": null, "overall_composite": 59, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 7, "all_cap_buyback_rank": 76, "small_cap_core_rank": 57, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": true, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:47.783053+00:00", "is_restated": false, "income_statement": { "revenue": 495089000, "cost_of_revenue": 451054000, "gross_profit": 44035000, "ebit": -5102000, "ebitda": 21945000, "pretax_income": -42504000, "tax_provision": 64000, "net_income": -42568000, "net_income_to_common": -42568000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1265000, "total_current_assets": 18893000, "total_assets": 261671000, "short_term_debt": 28134000, "long_term_debt": 108776000, "total_debt": 136910000, "total_liabilities": 306976000, "total_equity": -45305000, "shares_outstanding": 5848405, "goodwill_and_intangibles": 7574000 }, "cash_flow": { "operating_cash_flow": 7284000, "capital_expenditure": 12395000, "free_cash_flow": 19679000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128795, "ticker_id": 7300, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:47.783053+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5102000", "ebitda": "21945000", "netIncome": "-42568000", "grossProfit": "44035000", "depreciation": "None", "totalRevenue": "495089000", "costOfRevenue": "451054000", "interestIncome": "None", "incomeBeforeTax": "-42504000", "interestExpense": "10915000", "operatingIncome": "-5102000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "64000", "reportedCurrency": "USD", "netInterestIncome": "-10915000", "nonInterestIncome": "None", "operatingExpenses": "49137000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "451054000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27047000", "sellingGeneralAndAdministrative": "49137000", "netIncomeFromContinuingOperations": "-42568000" }, "balance": { "goodwill": "7154000", "inventory": "10218000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "261671000", "longTermDebt": "108776000", "shortTermDebt": "28134000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "420000", "reportedCurrency": "USD", "retainedEarnings": "-227025000", "totalLiabilities": "306976000", "otherCurrentAssets": "3034000", "totalCurrentAssets": "18893000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4376000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "242778000", "currentAccountsPayable": "16545000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "263834000", "totalShareholderEquity": "-45305000", "capitalLeaseObligations": "155058000", "otherCurrentLiabilities": "14930000", "totalCurrentLiabilities": "61845000", "otherNonCurrentLiabilities": "9115000", "totalNonCurrentLiabilities": "245131000", "cashAndShortTermInvestments": "1265000", "commonStockSharesOutstanding": "5848405", "intangibleAssetsExcludingGoodwill": "420000", "cashAndCashEquivalentsAtCarryingValue": "1265000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-42568000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-613000", "operatingCashflow": "7284000", "capitalExpenditures": "12395000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5227000", "cashflowFromInvestment": "-12395000", "stockBasedCompensation": "2999000", "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": "27047000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 495089000, "cost_of_revenue": 451054000, "gross_profit": 44035000, "research_and_development": null, "selling_general_admin": 49137000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5102000, "depreciation_amortisation": 27047000, "ebitda": 21945000, "interest_expense": 10915000, "interest_income": null, "other_non_operating": null, "pretax_income": -42504000, "tax_provision": 64000, "effective_tax_rate": null, "net_income": -42568000, "net_income_continuing_ops": -42568000, "net_income_to_common": -42568000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1265000, "short_term_investments": null, "net_receivables": 4376000, "inventory": 10218000, "other_current_assets": null, "total_current_assets": 18893000, "net_ppe": null, "goodwill": 7154000, "intangible_assets": 420000, "goodwill_and_intangibles": 7574000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 242778000, "total_assets": 261671000, "short_term_debt": 28134000, "accounts_payable": 16545000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 61845000, "long_term_debt": 108776000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 245131000, "total_liabilities": 306976000, "total_debt": 136910000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -227025000, "total_equity": -45305000, "shares_outstanding": 5848405, "operating_cash_flow": 7284000, "stock_based_compensation": 2999000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12395000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12395000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5227000, "free_cash_flow": 19679000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5102000", "ebitda": "21945000", "netIncome": "-42568000", "grossProfit": "44035000", "depreciation": "None", "totalRevenue": "495089000", "costOfRevenue": "451054000", "interestIncome": "None", "incomeBeforeTax": "-42504000", "interestExpense": "10915000", "operatingIncome": "-5102000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "64000", "reportedCurrency": "USD", "netInterestIncome": "-10915000", "nonInterestIncome": "None", "operatingExpenses": "49137000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "451054000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27047000", "sellingGeneralAndAdministrative": "49137000", "netIncomeFromContinuingOperations": "-42568000" }, "balance": { "goodwill": "7154000", "inventory": "10218000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "261671000", "longTermDebt": "108776000", "shortTermDebt": "28134000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "420000", "reportedCurrency": "USD", "retainedEarnings": "-227025000", "totalLiabilities": "306976000", "otherCurrentAssets": "3034000", "totalCurrentAssets": "18893000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4376000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "242778000", "currentAccountsPayable": "16545000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "263834000", "totalShareholderEquity": "-45305000", "capitalLeaseObligations": "155058000", "otherCurrentLiabilities": "14930000", "totalCurrentLiabilities": "61845000", "otherNonCurrentLiabilities": "9115000", "totalNonCurrentLiabilities": "245131000", "cashAndShortTermInvestments": "1265000", "commonStockSharesOutstanding": "5848405", "intangibleAssetsExcludingGoodwill": "420000", "cashAndCashEquivalentsAtCarryingValue": "1265000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-42568000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-613000", "operatingCashflow": "7284000", "capitalExpenditures": "12395000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5227000", "cashflowFromInvestment": "-12395000", "stockBasedCompensation": "2999000", "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": "27047000", "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": "2026-06-06T22:16:47.783053+00:00", "is_restated": false, "income_statement": { "revenue": 493271000, "cost_of_revenue": 324316000, "gross_profit": 168955000, "ebit": -27778000, "ebitda": 1288000, "pretax_income": -36159000, "tax_provision": 54000, "net_income": -36213000, "net_income_to_common": -36213000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1149000, "total_current_assets": 20192000, "total_assets": 324648000, "short_term_debt": 34031000, "long_term_debt": 100742000, "total_debt": 134773000, "total_liabilities": 330227000, "total_equity": -5579000, "shares_outstanding": 5683216, "goodwill_and_intangibles": 7649000 }, "cash_flow": { "operating_cash_flow": 7561000, "capital_expenditure": 28767000, "free_cash_flow": 36328000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128800, "ticker_id": 7300, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:47.783053+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-27778000", "ebitda": "1288000", "netIncome": "-36213000", "grossProfit": "168955000", "depreciation": "None", "totalRevenue": "493271000", "costOfRevenue": "324316000", "interestIncome": "None", "incomeBeforeTax": "-36159000", "interestExpense": "8381000", "operatingIncome": "-27778000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "54000", "reportedCurrency": "USD", "netInterestIncome": "-8381000", "nonInterestIncome": "None", "operatingExpenses": "196733000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "324316000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29066000", "sellingGeneralAndAdministrative": "50824000", "netIncomeFromContinuingOperations": "-36213000" }, "balance": { "goodwill": "7154000", "inventory": "10500000", "commonStock": "482000", "currentDebt": "None", "investments": "None", "totalAssets": "324648000", "longTermDebt": "100742000", "shortTermDebt": "34031000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "495000", "reportedCurrency": "USD", "retainedEarnings": "-184457000", "totalLiabilities": "330227000", "otherCurrentAssets": "4156000", "totalCurrentAssets": "20192000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4387000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "304456000", "currentAccountsPayable": "13194000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "291496000", "totalShareholderEquity": "-5579000", "capitalLeaseObligations": "190754000", "otherCurrentLiabilities": "16492000", "totalCurrentLiabilities": "65717000", "otherNonCurrentLiabilities": "6769000", "totalNonCurrentLiabilities": "264510000", "cashAndShortTermInvestments": "1149000", "commonStockSharesOutstanding": "5683216", "intangibleAssetsExcludingGoodwill": "495000", "cashAndCashEquivalentsAtCarryingValue": "1149000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36213000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-702000", "operatingCashflow": "7561000", "capitalExpenditures": "28767000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17289000", "cashflowFromInvestment": "-26714000", "stockBasedCompensation": "3723000", "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": "29066000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 493271000, "cost_of_revenue": 324316000, "gross_profit": 168955000, "research_and_development": null, "selling_general_admin": 50824000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -27778000, "depreciation_amortisation": 29066000, "ebitda": 1288000, "interest_expense": 8381000, "interest_income": null, "other_non_operating": null, "pretax_income": -36159000, "tax_provision": 54000, "effective_tax_rate": null, "net_income": -36213000, "net_income_continuing_ops": -36213000, "net_income_to_common": -36213000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1149000, "short_term_investments": null, "net_receivables": 4387000, "inventory": 10500000, "other_current_assets": null, "total_current_assets": 20192000, "net_ppe": null, "goodwill": 7154000, "intangible_assets": 495000, "goodwill_and_intangibles": 7649000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 304456000, "total_assets": 324648000, "short_term_debt": 34031000, "accounts_payable": 13194000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 65717000, "long_term_debt": 100742000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 264510000, "total_liabilities": 330227000, "total_debt": 134773000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -184457000, "total_equity": -5579000, "shares_outstanding": 5683216, "operating_cash_flow": 7561000, "stock_based_compensation": 3723000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28767000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26714000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17289000, "free_cash_flow": 36328000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-27778000", "ebitda": "1288000", "netIncome": "-36213000", "grossProfit": "168955000", "depreciation": "None", "totalRevenue": "493271000", "costOfRevenue": "324316000", "interestIncome": "None", "incomeBeforeTax": "-36159000", "interestExpense": "8381000", "operatingIncome": "-27778000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "54000", "reportedCurrency": "USD", "netInterestIncome": "-8381000", "nonInterestIncome": "None", "operatingExpenses": "196733000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "324316000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29066000", "sellingGeneralAndAdministrative": "50824000", "netIncomeFromContinuingOperations": "-36213000" }, "balance": { "goodwill": "7154000", "inventory": "10500000", "commonStock": "482000", "currentDebt": "None", "investments": "None", "totalAssets": "324648000", "longTermDebt": "100742000", "shortTermDebt": "34031000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "495000", "reportedCurrency": "USD", "retainedEarnings": "-184457000", "totalLiabilities": "330227000", "otherCurrentAssets": "4156000", "totalCurrentAssets": "20192000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4387000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "304456000", "currentAccountsPayable": "13194000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "291496000", "totalShareholderEquity": "-5579000", "capitalLeaseObligations": "190754000", "otherCurrentLiabilities": "16492000", "totalCurrentLiabilities": "65717000", "otherNonCurrentLiabilities": "6769000", "totalNonCurrentLiabilities": "264510000", "cashAndShortTermInvestments": "1149000", "commonStockSharesOutstanding": "5683216", "intangibleAssetsExcludingGoodwill": "495000", "cashAndCashEquivalentsAtCarryingValue": "1149000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36213000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-702000", "operatingCashflow": "7561000", "capitalExpenditures": "28767000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17289000", "cashflowFromInvestment": "-26714000", "stockBasedCompensation": "3723000", "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": "29066000", "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": "2026-06-06T22:16:47.783053+00:00", "is_restated": false, "income_statement": { "revenue": 503405000, "cost_of_revenue": 419194000, "gross_profit": 84211000, "ebit": -5029000, "ebitda": 21763000, "pretax_income": -9832000, "tax_provision": 24000, "net_income": -9856000, "net_income_to_common": -9856000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3013000, "total_current_assets": 22624000, "total_assets": 368095000, "short_term_debt": 32441000, "long_term_debt": 80218000, "total_debt": 112659000, "total_liabilities": 340935000, "total_equity": 27160000, "shares_outstanding": 5732965, "goodwill_and_intangibles": 7692000 }, "cash_flow": { "operating_cash_flow": 27495000, "capital_expenditure": 52043000, "free_cash_flow": 79538000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128805, "ticker_id": 7300, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:47.783053+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5029000", "ebitda": "21763000", "netIncome": "-9856000", "grossProfit": "84211000", "depreciation": "None", "totalRevenue": "503405000", "costOfRevenue": "419194000", "interestIncome": "None", "incomeBeforeTax": "-9832000", "interestExpense": "4803000", "operatingIncome": "-5029000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "24000", "reportedCurrency": "USD", "netInterestIncome": "-3985000", "nonInterestIncome": "None", "operatingExpenses": "89240000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "419194000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26792000", "sellingGeneralAndAdministrative": "51833000", "netIncomeFromContinuingOperations": "-2744000" }, "balance": { "goodwill": "7154000", "inventory": "10251000", "commonStock": "474000", "currentDebt": "None", "investments": "None", "totalAssets": "368095000", "longTermDebt": "80218000", "shortTermDebt": "32441000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "538000", "reportedCurrency": "USD", "retainedEarnings": "-148244000", "totalLiabilities": "340935000", "otherCurrentAssets": "3879000", "totalCurrentAssets": "22624000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5481000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "345471000", "currentAccountsPayable": "16691000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "298944000", "totalShareholderEquity": "27160000", "capitalLeaseObligations": "218726000", "otherCurrentLiabilities": "16160000", "totalCurrentLiabilities": "67514000", "otherNonCurrentLiabilities": "6663000", "totalNonCurrentLiabilities": "273421000", "cashAndShortTermInvestments": "3013000", "commonStockSharesOutstanding": "5732965", "intangibleAssetsExcludingGoodwill": "538000", "cashAndCashEquivalentsAtCarryingValue": "3013000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9856000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-303000", "operatingCashflow": "27495000", "capitalExpenditures": "52043000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "25795000", "cashflowFromInvestment": "-51800000", "stockBasedCompensation": "4235000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4981000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26792000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 503405000, "cost_of_revenue": 419194000, "gross_profit": 84211000, "research_and_development": null, "selling_general_admin": 51833000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5029000, "depreciation_amortisation": 26792000, "ebitda": 21763000, "interest_expense": 4803000, "interest_income": null, "other_non_operating": null, "pretax_income": -9832000, "tax_provision": 24000, "effective_tax_rate": null, "net_income": -9856000, "net_income_continuing_ops": -2744000, "net_income_to_common": -9856000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3013000, "short_term_investments": null, "net_receivables": 5481000, "inventory": 10251000, "other_current_assets": null, "total_current_assets": 22624000, "net_ppe": null, "goodwill": 7154000, "intangible_assets": 538000, "goodwill_and_intangibles": 7692000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 345471000, "total_assets": 368095000, "short_term_debt": 32441000, "accounts_payable": 16691000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 67514000, "long_term_debt": 80218000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 273421000, "total_liabilities": 340935000, "total_debt": 112659000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -148244000, "total_equity": 27160000, "shares_outstanding": 5732965, "operating_cash_flow": 27495000, "stock_based_compensation": 4235000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52043000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 25795000, "free_cash_flow": 79538000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5029000", "ebitda": "21763000", "netIncome": "-9856000", "grossProfit": "84211000", "depreciation": "None", "totalRevenue": "503405000", "costOfRevenue": "419194000", "interestIncome": "None", "incomeBeforeTax": "-9832000", "interestExpense": "4803000", "operatingIncome": "-5029000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "24000", "reportedCurrency": "USD", "netInterestIncome": "-3985000", "nonInterestIncome": "None", "operatingExpenses": "89240000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "419194000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26792000", "sellingGeneralAndAdministrative": "51833000", "netIncomeFromContinuingOperations": "-2744000" }, "balance": { "goodwill": "7154000", "inventory": "10251000", "commonStock": "474000", "currentDebt": "None", "investments": "None", "totalAssets": "368095000", "longTermDebt": "80218000", "shortTermDebt": "32441000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "538000", "reportedCurrency": "USD", "retainedEarnings": "-148244000", "totalLiabilities": "340935000", "otherCurrentAssets": "3879000", "totalCurrentAssets": "22624000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5481000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "345471000", "currentAccountsPayable": "16691000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "298944000", "totalShareholderEquity": "27160000", "capitalLeaseObligations": "218726000", "otherCurrentLiabilities": "16160000", "totalCurrentLiabilities": "67514000", "otherNonCurrentLiabilities": "6663000", "totalNonCurrentLiabilities": "273421000", "cashAndShortTermInvestments": "3013000", "commonStockSharesOutstanding": "5732965", "intangibleAssetsExcludingGoodwill": "538000", "cashAndCashEquivalentsAtCarryingValue": "3013000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9856000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-303000", "operatingCashflow": "27495000", "capitalExpenditures": "52043000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "25795000", "cashflowFromInvestment": "-51800000", "stockBasedCompensation": "4235000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4981000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26792000", "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": "2026-06-06T22:16:47.783053+00:00", "is_restated": false, "income_statement": { "revenue": 509480000, "cost_of_revenue": 429315000, "gross_profit": 80165000, "ebit": -832000, "ebitda": 22436000, "pretax_income": -3277000, "tax_provision": 37000, "net_income": -3314000, "net_income_to_common": -3314000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1523000, "total_current_assets": 21636000, "total_assets": 343843000, "short_term_debt": 30791000, "long_term_debt": 46051000, "total_debt": 76842000, "total_liabilities": 305479000, "total_equity": 38364000, "shares_outstanding": 5739223, "goodwill_and_intangibles": 7762000 }, "cash_flow": { "operating_cash_flow": 9557000, "capital_expenditure": 33886000, "free_cash_flow": 43443000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128810, "ticker_id": 7300, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:47.783053+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-832000", "ebitda": "22436000", "netIncome": "-3314000", "grossProfit": "80165000", "depreciation": "None", "totalRevenue": "509480000", "costOfRevenue": "429315000", "interestIncome": "None", "incomeBeforeTax": "-3277000", "interestExpense": "2445000", "operatingIncome": "-832000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "37000", "reportedCurrency": "USD", "netInterestIncome": "-2445000", "nonInterestIncome": "None", "operatingExpenses": "80997000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "429315000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23268000", "sellingGeneralAndAdministrative": "49903000", "netIncomeFromContinuingOperations": "-3314000" }, "balance": { "goodwill": "7154000", "inventory": "10044000", "commonStock": "485000", "currentDebt": "None", "investments": "None", "totalAssets": "343843000", "longTermDebt": "46051000", "shortTermDebt": "30791000", "treasuryStock": "-35000000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "608000", "reportedCurrency": "USD", "retainedEarnings": "-138388000", "totalLiabilities": "305479000", "otherCurrentAssets": "3450000", "totalCurrentAssets": "21636000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6619000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "322207000", "currentAccountsPayable": "15308000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "312778000", "shortLongTermDebtTotal": "264162000", "totalShareholderEquity": "38364000", "capitalLeaseObligations": "218111000", "otherCurrentLiabilities": "15584000", "totalCurrentLiabilities": "64113000", "otherNonCurrentLiabilities": "195086000", "totalNonCurrentLiabilities": "241366000", "cashAndShortTermInvestments": "1523000", "commonStockSharesOutstanding": "5739223", "intangibleAssetsExcludingGoodwill": "608000", "cashAndCashEquivalentsAtCarryingValue": "1523000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3314000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-743000", "operatingCashflow": "9557000", "capitalExpenditures": "33886000", "changeInReceivables": "-2576000", "changeInExchangeRate": "None", "cashflowFromFinancing": "22020000", "cashflowFromInvestment": "-32309000", "stockBasedCompensation": "4328000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-732000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23268000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 509480000, "cost_of_revenue": 429315000, "gross_profit": 80165000, "research_and_development": null, "selling_general_admin": 49903000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -832000, "depreciation_amortisation": 23268000, "ebitda": 22436000, "interest_expense": 2445000, "interest_income": null, "other_non_operating": null, "pretax_income": -3277000, "tax_provision": 37000, "effective_tax_rate": null, "net_income": -3314000, "net_income_continuing_ops": -3314000, "net_income_to_common": -3314000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1523000, "short_term_investments": null, "net_receivables": 6619000, "inventory": 10044000, "other_current_assets": null, "total_current_assets": 21636000, "net_ppe": null, "goodwill": 7154000, "intangible_assets": 608000, "goodwill_and_intangibles": 7762000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 322207000, "total_assets": 343843000, "short_term_debt": 30791000, "accounts_payable": 15308000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 64113000, "long_term_debt": 46051000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 241366000, "total_liabilities": 305479000, "total_debt": 76842000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -138388000, "total_equity": 38364000, "shares_outstanding": 5739223, "operating_cash_flow": 9557000, "stock_based_compensation": 4328000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33886000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32309000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 22020000, "free_cash_flow": 43443000, "net_change_in_cash": -732000 }, "raw_data": { "income": { "ebit": "-832000", "ebitda": "22436000", "netIncome": "-3314000", "grossProfit": "80165000", "depreciation": "None", "totalRevenue": "509480000", "costOfRevenue": "429315000", "interestIncome": "None", "incomeBeforeTax": "-3277000", "interestExpense": "2445000", "operatingIncome": "-832000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "37000", "reportedCurrency": "USD", "netInterestIncome": "-2445000", "nonInterestIncome": "None", "operatingExpenses": "80997000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "429315000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23268000", "sellingGeneralAndAdministrative": "49903000", "netIncomeFromContinuingOperations": "-3314000" }, "balance": { "goodwill": "7154000", "inventory": "10044000", "commonStock": "485000", "currentDebt": "None", "investments": "None", "totalAssets": "343843000", "longTermDebt": "46051000", "shortTermDebt": "30791000", "treasuryStock": "-35000000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "608000", "reportedCurrency": "USD", "retainedEarnings": "-138388000", "totalLiabilities": "305479000", "otherCurrentAssets": "3450000", "totalCurrentAssets": "21636000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6619000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "322207000", "currentAccountsPayable": "15308000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "312778000", "shortLongTermDebtTotal": "264162000", "totalShareholderEquity": "38364000", "capitalLeaseObligations": "218111000", "otherCurrentLiabilities": "15584000", "totalCurrentLiabilities": "64113000", "otherNonCurrentLiabilities": "195086000", "totalNonCurrentLiabilities": "241366000", "cashAndShortTermInvestments": "1523000", "commonStockSharesOutstanding": "5739223", "intangibleAssetsExcludingGoodwill": "608000", "cashAndCashEquivalentsAtCarryingValue": "1523000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3314000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-743000", "operatingCashflow": "9557000", "capitalExpenditures": "33886000", "changeInReceivables": "-2576000", "changeInExchangeRate": "None", "cashflowFromFinancing": "22020000", "cashflowFromInvestment": "-32309000", "stockBasedCompensation": "4328000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-732000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23268000", "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": "2026-06-06T22:16:47.783053+00:00", "is_restated": false, "income_statement": { "revenue": 475152000, "cost_of_revenue": 393075000, "gross_profit": 82077000, "ebit": 5817000, "ebitda": 28150000, "pretax_income": 3735000, "tax_provision": 70000, "net_income": 3665000, "net_income_to_common": 3665000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2255000, "total_current_assets": 22562000, "total_assets": 341459000, "short_term_debt": 30604000, "long_term_debt": 18931000, "total_debt": 49535000, "total_liabilities": 303826000, "total_equity": 37633000, "shares_outstanding": 5765673, "goodwill_and_intangibles": 7822000 }, "cash_flow": { "operating_cash_flow": 36165000, "capital_expenditure": 18776000, "free_cash_flow": 54941000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128815, "ticker_id": 7300, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:47.783053+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5817000", "ebitda": "28150000", "netIncome": "3665000", "grossProfit": "82077000", "depreciation": "None", "totalRevenue": "475152000", "costOfRevenue": "393075000", "interestIncome": "None", "incomeBeforeTax": "3735000", "interestExpense": "2082000", "operatingIncome": "5817000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "70000", "reportedCurrency": "USD", "netInterestIncome": "-2082000", "nonInterestIncome": "None", "operatingExpenses": "76260000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "393075000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22333000", "sellingGeneralAndAdministrative": "48200000", "netIncomeFromContinuingOperations": "3665000" }, "balance": { "goodwill": "7154000", "inventory": "9404000", "commonStock": "481000", "currentDebt": "None", "investments": "None", "totalAssets": "341459000", "longTermDebt": "18931000", "shortTermDebt": "30604000", "treasuryStock": "-35000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "668000", "reportedCurrency": "USD", "retainedEarnings": "-135074000", "totalLiabilities": "303826000", "otherCurrentAssets": "6837000", "totalCurrentAssets": "22562000", "currentLongTermDebt": "2031000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4066000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "318897000", "currentAccountsPayable": "15543000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "307716000", "shortLongTermDebtTotal": "249778000", "totalShareholderEquity": "37633000", "capitalLeaseObligations": "228816000", "otherCurrentLiabilities": "27585000", "totalCurrentLiabilities": "76582000", "otherNonCurrentLiabilities": "208044000", "totalNonCurrentLiabilities": "227244000", "cashAndShortTermInvestments": "2255000", "commonStockSharesOutstanding": "5765673", "intangibleAssetsExcludingGoodwill": "668000", "cashAndCashEquivalentsAtCarryingValue": "2255000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3665000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-382000", "operatingCashflow": "36165000", "capitalExpenditures": "18776000", "changeInReceivables": "-491000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23380000", "cashflowFromInvestment": "-18370000", "stockBasedCompensation": "4110000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-5585000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22333000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 475152000, "cost_of_revenue": 393075000, "gross_profit": 82077000, "research_and_development": null, "selling_general_admin": 48200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5817000, "depreciation_amortisation": 22333000, "ebitda": 28150000, "interest_expense": 2082000, "interest_income": null, "other_non_operating": null, "pretax_income": 3735000, "tax_provision": 70000, "effective_tax_rate": null, "net_income": 3665000, "net_income_continuing_ops": 3665000, "net_income_to_common": 3665000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2255000, "short_term_investments": null, "net_receivables": 4066000, "inventory": 9404000, "other_current_assets": null, "total_current_assets": 22562000, "net_ppe": null, "goodwill": 7154000, "intangible_assets": 668000, "goodwill_and_intangibles": 7822000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 318897000, "total_assets": 341459000, "short_term_debt": 30604000, "accounts_payable": 15543000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 76582000, "long_term_debt": 18931000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 227244000, "total_liabilities": 303826000, "total_debt": 49535000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -135074000, "total_equity": 37633000, "shares_outstanding": 5765673, "operating_cash_flow": 36165000, "stock_based_compensation": 4110000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18776000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18370000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23380000, "free_cash_flow": 54941000, "net_change_in_cash": -5585000 }, "raw_data": { "income": { "ebit": "5817000", "ebitda": "28150000", "netIncome": "3665000", "grossProfit": "82077000", "depreciation": "None", "totalRevenue": "475152000", "costOfRevenue": "393075000", "interestIncome": "None", "incomeBeforeTax": "3735000", "interestExpense": "2082000", "operatingIncome": "5817000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "70000", "reportedCurrency": "USD", "netInterestIncome": "-2082000", "nonInterestIncome": "None", "operatingExpenses": "76260000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "393075000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22333000", "sellingGeneralAndAdministrative": "48200000", "netIncomeFromContinuingOperations": "3665000" }, "balance": { "goodwill": "7154000", "inventory": "9404000", "commonStock": "481000", "currentDebt": "None", "investments": "None", "totalAssets": "341459000", "longTermDebt": "18931000", "shortTermDebt": "30604000", "treasuryStock": "-35000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "668000", "reportedCurrency": "USD", "retainedEarnings": "-135074000", "totalLiabilities": "303826000", "otherCurrentAssets": "6837000", "totalCurrentAssets": "22562000", "currentLongTermDebt": "2031000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4066000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "318897000", "currentAccountsPayable": "15543000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "307716000", "shortLongTermDebtTotal": "249778000", "totalShareholderEquity": "37633000", "capitalLeaseObligations": "228816000", "otherCurrentLiabilities": "27585000", "totalCurrentLiabilities": "76582000", "otherNonCurrentLiabilities": "208044000", "totalNonCurrentLiabilities": "227244000", "cashAndShortTermInvestments": "2255000", "commonStockSharesOutstanding": "5765673", "intangibleAssetsExcludingGoodwill": "668000", "cashAndCashEquivalentsAtCarryingValue": "2255000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3665000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-382000", "operatingCashflow": "36165000", "capitalExpenditures": "18776000", "changeInReceivables": "-491000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23380000", "cashflowFromInvestment": "-18370000", "stockBasedCompensation": "4110000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-5585000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22333000", "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": "2026-06-06T22:16:47.783053+00:00", "is_restated": false, "income_statement": { "revenue": 393655000, "cost_of_revenue": 342116000, "gross_profit": 51539000, "ebit": -20029000, "ebitda": 1680000, "pretax_income": -23175000, "tax_provision": 84000, "net_income": -23259000, "net_income_to_common": -23259000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7840000, "total_current_assets": 23714000, "total_assets": 353631000, "short_term_debt": 29019000, "long_term_debt": 40949000, "total_debt": 69968000, "total_liabilities": 323932000, "total_equity": 29699000, "shares_outstanding": 5534059, "goodwill_and_intangibles": 7911000 }, "cash_flow": { "operating_cash_flow": 9124000, "capital_expenditure": 11782000, "free_cash_flow": 20906000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128820, "ticker_id": 7300, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:47.783053+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-20029000", "ebitda": "1680000", "netIncome": "-23259000", "grossProfit": "51539000", "depreciation": "None", "totalRevenue": "393655000", "costOfRevenue": "342116000", "interestIncome": "None", "incomeBeforeTax": "-23175000", "interestExpense": "3146000", "operatingIncome": "-20029000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "84000", "reportedCurrency": "USD", "netInterestIncome": "-3146000", "nonInterestIncome": "None", "operatingExpenses": "71568000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "342116000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21709000", "sellingGeneralAndAdministrative": "43319000", "netIncomeFromContinuingOperations": "-23259000" }, "balance": { "goodwill": "7154000", "inventory": "9643000", "commonStock": "468000", "currentDebt": "None", "investments": "None", "totalAssets": "353631000", "longTermDebt": "40949000", "shortTermDebt": "29019000", "treasuryStock": "-35000000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "757000", "reportedCurrency": "USD", "retainedEarnings": "-138739000", "totalLiabilities": "323932000", "otherCurrentAssets": "2759000", "totalCurrentAssets": "23714000", "currentLongTermDebt": "1125000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3472000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "329917000", "currentAccountsPayable": "6402000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "318535000", "shortLongTermDebtTotal": "280422000", "totalShareholderEquity": "29699000", "capitalLeaseObligations": "238348000", "otherCurrentLiabilities": "19730000", "totalCurrentLiabilities": "58129000", "otherNonCurrentLiabilities": "224614000", "totalNonCurrentLiabilities": "265803000", "cashAndShortTermInvestments": "7840000", "commonStockSharesOutstanding": "5534059", "intangibleAssetsExcludingGoodwill": "757000", "cashAndCashEquivalentsAtCarryingValue": "7840000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23259000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "61000", "operatingCashflow": "9124000", "capitalExpenditures": "11782000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-798000", "cashflowFromInvestment": "-10945000", "stockBasedCompensation": "2497000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2619000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21709000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 393655000, "cost_of_revenue": 342116000, "gross_profit": 51539000, "research_and_development": null, "selling_general_admin": 43319000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -20029000, "depreciation_amortisation": 21709000, "ebitda": 1680000, "interest_expense": 3146000, "interest_income": null, "other_non_operating": null, "pretax_income": -23175000, "tax_provision": 84000, "effective_tax_rate": null, "net_income": -23259000, "net_income_continuing_ops": -23259000, "net_income_to_common": -23259000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7840000, "short_term_investments": null, "net_receivables": 3472000, "inventory": 9643000, "other_current_assets": null, "total_current_assets": 23714000, "net_ppe": null, "goodwill": 7154000, "intangible_assets": 757000, "goodwill_and_intangibles": 7911000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 329917000, "total_assets": 353631000, "short_term_debt": 29019000, "accounts_payable": 6402000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 58129000, "long_term_debt": 40949000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 265803000, "total_liabilities": 323932000, "total_debt": 69968000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -138739000, "total_equity": 29699000, "shares_outstanding": 5534059, "operating_cash_flow": 9124000, "stock_based_compensation": 2497000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11782000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10945000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -798000, "free_cash_flow": 20906000, "net_change_in_cash": -2619000 }, "raw_data": { "income": { "ebit": "-20029000", "ebitda": "1680000", "netIncome": "-23259000", "grossProfit": "51539000", "depreciation": "None", "totalRevenue": "393655000", "costOfRevenue": "342116000", "interestIncome": "None", "incomeBeforeTax": "-23175000", "interestExpense": "3146000", "operatingIncome": "-20029000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "84000", "reportedCurrency": "USD", "netInterestIncome": "-3146000", "nonInterestIncome": "None", "operatingExpenses": "71568000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "342116000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21709000", "sellingGeneralAndAdministrative": "43319000", "netIncomeFromContinuingOperations": "-23259000" }, "balance": { "goodwill": "7154000", "inventory": "9643000", "commonStock": "468000", "currentDebt": "None", "investments": "None", "totalAssets": "353631000", "longTermDebt": "40949000", "shortTermDebt": "29019000", "treasuryStock": "-35000000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "757000", "reportedCurrency": "USD", "retainedEarnings": "-138739000", "totalLiabilities": "323932000", "otherCurrentAssets": "2759000", "totalCurrentAssets": "23714000", "currentLongTermDebt": "1125000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3472000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "329917000", "currentAccountsPayable": "6402000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "318535000", "shortLongTermDebtTotal": "280422000", "totalShareholderEquity": "29699000", "capitalLeaseObligations": "238348000", "otherCurrentLiabilities": "19730000", "totalCurrentLiabilities": "58129000", "otherNonCurrentLiabilities": "224614000", "totalNonCurrentLiabilities": "265803000", "cashAndShortTermInvestments": "7840000", "commonStockSharesOutstanding": "5534059", "intangibleAssetsExcludingGoodwill": "757000", "cashAndCashEquivalentsAtCarryingValue": "7840000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23259000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "61000", "operatingCashflow": "9124000", "capitalExpenditures": "11782000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-798000", "cashflowFromInvestment": "-10945000", "stockBasedCompensation": "2497000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2619000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21709000", "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": "2026-06-06T22:16:47.783053+00:00", "is_restated": false, "income_statement": { "revenue": 462411000, "cost_of_revenue": 383291000, "gross_profit": 79120000, "ebit": 4693000, "ebitda": 26779000, "pretax_income": 1751000, "tax_provision": 104000, "net_income": 1647000, "net_income_to_common": 1647000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10459000, "total_current_assets": 29322000, "total_assets": 378519000, "short_term_debt": 24035000, "long_term_debt": 40497000, "total_debt": 64532000, "total_liabilities": 327948000, "total_equity": 50571000, "shares_outstanding": 5622055, "goodwill_and_intangibles": 8037000 }, "cash_flow": { "operating_cash_flow": 30060000, "capital_expenditure": 18791000, "free_cash_flow": 48851000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128825, "ticker_id": 7300, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:47.783053+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4693000", "ebitda": "26779000", "netIncome": "1647000", "grossProfit": "79120000", "depreciation": "None", "totalRevenue": "462411000", "costOfRevenue": "383291000", "interestIncome": "2942000", "incomeBeforeTax": "1751000", "interestExpense": "2942000", "operatingIncome": "5439000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "104000", "reportedCurrency": "USD", "netInterestIncome": "-2942000", "nonInterestIncome": "None", "operatingExpenses": "73681000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-746000", "costofGoodsAndServicesSold": "383291000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22086000", "sellingGeneralAndAdministrative": "43446000", "netIncomeFromContinuingOperations": "1647000" }, "balance": { "goodwill": "7154000", "inventory": "9871000", "commonStock": "466000", "currentDebt": "None", "investments": "None", "totalAssets": "378519000", "longTermDebt": "40497000", "shortTermDebt": "24035000", "treasuryStock": "-35000000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "883000", "reportedCurrency": "USD", "retainedEarnings": "-115480000", "totalLiabilities": "327948000", "otherCurrentAssets": "5386000", "totalCurrentAssets": "29322000", "currentLongTermDebt": "750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3606000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "349197000", "currentAccountsPayable": "9351000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "128867000", "shortLongTermDebtTotal": "289546000", "totalShareholderEquity": "50571000", "capitalLeaseObligations": "248299000", "otherCurrentLiabilities": "21695000", "totalCurrentLiabilities": "58034000", "otherNonCurrentLiabilities": "229217000", "totalNonCurrentLiabilities": "269914000", "cashAndShortTermInvestments": "10459000", "commonStockSharesOutstanding": "5622055", "intangibleAssetsExcludingGoodwill": "883000", "cashAndCashEquivalentsAtCarryingValue": "10459000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1647000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-625000", "operatingCashflow": "30060000", "capitalExpenditures": "18791000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5817000", "cashflowFromInvestment": "-18439000", "stockBasedCompensation": "2443000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5804000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-252000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22086000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 462411000, "cost_of_revenue": 383291000, "gross_profit": 79120000, "research_and_development": null, "selling_general_admin": 43446000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4693000, "depreciation_amortisation": 22086000, "ebitda": 26779000, "interest_expense": 2942000, "interest_income": null, "other_non_operating": null, "pretax_income": 1751000, "tax_provision": 104000, "effective_tax_rate": null, "net_income": 1647000, "net_income_continuing_ops": 1647000, "net_income_to_common": 1647000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10459000, "short_term_investments": null, "net_receivables": 3606000, "inventory": 9871000, "other_current_assets": null, "total_current_assets": 29322000, "net_ppe": null, "goodwill": 7154000, "intangible_assets": 883000, "goodwill_and_intangibles": 8037000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 349197000, "total_assets": 378519000, "short_term_debt": 24035000, "accounts_payable": 9351000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 58034000, "long_term_debt": 40497000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 269914000, "total_liabilities": 327948000, "total_debt": 64532000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -115480000, "total_equity": 50571000, "shares_outstanding": 5622055, "operating_cash_flow": 30060000, "stock_based_compensation": 2443000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18791000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18439000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5817000, "free_cash_flow": 48851000, "net_change_in_cash": 5804000 }, "raw_data": { "income": { "ebit": "4693000", "ebitda": "26779000", "netIncome": "1647000", "grossProfit": "79120000", "depreciation": "None", "totalRevenue": "462411000", "costOfRevenue": "383291000", "interestIncome": "2942000", "incomeBeforeTax": "1751000", "interestExpense": "2942000", "operatingIncome": "5439000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "104000", "reportedCurrency": "USD", "netInterestIncome": "-2942000", "nonInterestIncome": "None", "operatingExpenses": "73681000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-746000", "costofGoodsAndServicesSold": "383291000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22086000", "sellingGeneralAndAdministrative": "43446000", "netIncomeFromContinuingOperations": "1647000" }, "balance": { "goodwill": "7154000", "inventory": "9871000", "commonStock": "466000", "currentDebt": "None", "investments": "None", "totalAssets": "378519000", "longTermDebt": "40497000", "shortTermDebt": "24035000", "treasuryStock": "-35000000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "883000", "reportedCurrency": "USD", "retainedEarnings": "-115480000", "totalLiabilities": "327948000", "otherCurrentAssets": "5386000", "totalCurrentAssets": "29322000", "currentLongTermDebt": "750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3606000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "349197000", "currentAccountsPayable": "9351000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "128867000", "shortLongTermDebtTotal": "289546000", "totalShareholderEquity": "50571000", "capitalLeaseObligations": "248299000", "otherCurrentLiabilities": "21695000", "totalCurrentLiabilities": "58034000", "otherNonCurrentLiabilities": "229217000", "totalNonCurrentLiabilities": "269914000", "cashAndShortTermInvestments": "10459000", "commonStockSharesOutstanding": "5622055", "intangibleAssetsExcludingGoodwill": "883000", "cashAndCashEquivalentsAtCarryingValue": "10459000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1647000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-625000", "operatingCashflow": "30060000", "capitalExpenditures": "18791000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5817000", "cashflowFromInvestment": "-18439000", "stockBasedCompensation": "2443000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5804000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-252000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22086000", "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": "2026-06-06T22:16:47.783053+00:00", "is_restated": false, "income_statement": { "revenue": 457841000, "cost_of_revenue": 385443000, "gross_profit": 72398000, "ebit": -4384000, "ebitda": 18488000, "pretax_income": -8689000, "tax_provision": -248000, "net_income": -8441000, "net_income_to_common": -8441000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4655000, "total_current_assets": 23351000, "total_assets": 172032000, "short_term_debt": 983000, "long_term_debt": 44183000, "total_debt": 45166000, "total_liabilities": 119351000, "total_equity": 52681000, "shares_outstanding": 5291195, "goodwill_and_intangibles": 7691000 }, "cash_flow": { "operating_cash_flow": 5346000, "capital_expenditure": 14338000, "free_cash_flow": 19684000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128830, "ticker_id": 7300, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:47.783053+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4384000", "ebitda": "18488000", "netIncome": "-8441000", "grossProfit": "72398000", "depreciation": "None", "totalRevenue": "457841000", "costOfRevenue": "385443000", "interestIncome": "None", "incomeBeforeTax": "-8689000", "interestExpense": "4305000", "operatingIncome": "-3758000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-248000", "reportedCurrency": "USD", "netInterestIncome": "-4305000", "nonInterestIncome": "None", "operatingExpenses": "69014000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-626000", "costofGoodsAndServicesSold": "385443000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22872000", "sellingGeneralAndAdministrative": "46092000", "netIncomeFromContinuingOperations": "-8441000" }, "balance": { "goodwill": "6400000", "inventory": "9646000", "commonStock": "464000", "currentDebt": "None", "investments": "None", "totalAssets": "172032000", "longTermDebt": "44183000", "shortTermDebt": "983000", "treasuryStock": "-35000000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1291000", "reportedCurrency": "USD", "retainedEarnings": "-111135000", "totalLiabilities": "119351000", "otherCurrentAssets": "6474000", "totalCurrentAssets": "23351000", "currentLongTermDebt": "719000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2576000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "148681000", "currentAccountsPayable": "7854000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "138774000", "shortLongTermDebtTotal": "44902000", "totalShareholderEquity": "52681000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "21026000", "totalCurrentLiabilities": "33147000", "otherNonCurrentLiabilities": "4554000", "totalNonCurrentLiabilities": "86204000", "cashAndShortTermInvestments": "4655000", "commonStockSharesOutstanding": "5291195", "intangibleAssetsExcludingGoodwill": "1291000", "cashAndCashEquivalentsAtCarryingValue": "4655000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8441000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-541000", "operatingCashflow": "5346000", "capitalExpenditures": "14338000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9786000", "cashflowFromInvestment": "-13838000", "stockBasedCompensation": "2979000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1294000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "23741000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22872000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 457841000, "cost_of_revenue": 385443000, "gross_profit": 72398000, "research_and_development": null, "selling_general_admin": 46092000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4384000, "depreciation_amortisation": 22872000, "ebitda": 18488000, "interest_expense": 4305000, "interest_income": null, "other_non_operating": null, "pretax_income": -8689000, "tax_provision": -248000, "effective_tax_rate": null, "net_income": -8441000, "net_income_continuing_ops": -8441000, "net_income_to_common": -8441000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4655000, "short_term_investments": null, "net_receivables": 2576000, "inventory": 9646000, "other_current_assets": null, "total_current_assets": 23351000, "net_ppe": null, "goodwill": 6400000, "intangible_assets": 1291000, "goodwill_and_intangibles": 7691000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 148681000, "total_assets": 172032000, "short_term_debt": 983000, "accounts_payable": 7854000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 33147000, "long_term_debt": 44183000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 86204000, "total_liabilities": 119351000, "total_debt": 45166000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -111135000, "total_equity": 52681000, "shares_outstanding": 5291195, "operating_cash_flow": 5346000, "stock_based_compensation": 2979000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14338000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13838000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9786000, "free_cash_flow": 19684000, "net_change_in_cash": 1294000 }, "raw_data": { "income": { "ebit": "-4384000", "ebitda": "18488000", "netIncome": "-8441000", "grossProfit": "72398000", "depreciation": "None", "totalRevenue": "457841000", "costOfRevenue": "385443000", "interestIncome": "None", "incomeBeforeTax": "-8689000", "interestExpense": "4305000", "operatingIncome": "-3758000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-248000", "reportedCurrency": "USD", "netInterestIncome": "-4305000", "nonInterestIncome": "None", "operatingExpenses": "69014000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-626000", "costofGoodsAndServicesSold": "385443000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22872000", "sellingGeneralAndAdministrative": "46092000", "netIncomeFromContinuingOperations": "-8441000" }, "balance": { "goodwill": "6400000", "inventory": "9646000", "commonStock": "464000", "currentDebt": "None", "investments": "None", "totalAssets": "172032000", "longTermDebt": "44183000", "shortTermDebt": "983000", "treasuryStock": "-35000000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1291000", "reportedCurrency": "USD", "retainedEarnings": "-111135000", "totalLiabilities": "119351000", "otherCurrentAssets": "6474000", "totalCurrentAssets": "23351000", "currentLongTermDebt": "719000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2576000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "148681000", "currentAccountsPayable": "7854000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "138774000", "shortLongTermDebtTotal": "44902000", "totalShareholderEquity": "52681000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "21026000", "totalCurrentLiabilities": "33147000", "otherNonCurrentLiabilities": "4554000", "totalNonCurrentLiabilities": "86204000", "cashAndShortTermInvestments": "4655000", "commonStockSharesOutstanding": "5291195", "intangibleAssetsExcludingGoodwill": "1291000", "cashAndCashEquivalentsAtCarryingValue": "4655000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8441000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-541000", "operatingCashflow": "5346000", "capitalExpenditures": "14338000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9786000", "cashflowFromInvestment": "-13838000", "stockBasedCompensation": "2979000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1294000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "23741000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22872000", "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": "2026-06-06T22:16:47.783053+00:00", "is_restated": false, "income_statement": { "revenue": 123786000, "cost_of_revenue": 109350000, "gross_profit": 14436000, "ebit": 1922000, "ebitda": 7903000, "pretax_income": -3410000, "tax_provision": 7000, "net_income": -3417000, "net_income_to_common": -3417000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1444000, "total_current_assets": 18060000, "total_assets": 246315000, "short_term_debt": 27583000, "long_term_debt": 105597000, "total_debt": 133180000, "total_liabilities": 294358000, "total_equity": -48043000, "shares_outstanding": 5861370, "goodwill_and_intangibles": 7560000 }, "cash_flow": { "operating_cash_flow": 6016000, "capital_expenditure": 2077000, "free_cash_flow": 8093000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128793, "ticker_id": 7300, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:47.783053+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1922000", "ebitda": "7903000", "netIncome": "-3417000", "grossProfit": "14436000", "depreciation": "None", "totalRevenue": "123786000", "costOfRevenue": "109350000", "interestIncome": "None", "incomeBeforeTax": "-3410000", "interestExpense": "2598000", "operatingIncome": "1922000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "7000", "reportedCurrency": "USD", "netInterestIncome": "-2598000", "nonInterestIncome": "None", "operatingExpenses": "12514000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "109350000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5981000", "sellingGeneralAndAdministrative": "12514000", "netIncomeFromContinuingOperations": "-3417000" }, "balance": { "goodwill": "7154000", "inventory": "9580000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "246315000", "longTermDebt": "105597000", "shortTermDebt": "27583000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "406000", "reportedCurrency": "USD", "retainedEarnings": "-230442000", "totalLiabilities": "294358000", "otherCurrentAssets": "2431000", "totalCurrentAssets": "18060000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4605000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "228255000", "currentAccountsPayable": "16361000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "253675000", "totalShareholderEquity": "-48043000", "capitalLeaseObligations": "143439000", "otherCurrentLiabilities": "17532000", "totalCurrentLiabilities": "64352000", "otherNonCurrentLiabilities": "8231000", "totalNonCurrentLiabilities": "230006000", "cashAndShortTermInvestments": "1444000", "commonStockSharesOutstanding": "5861370", "intangibleAssetsExcludingGoodwill": "406000", "cashAndCashEquivalentsAtCarryingValue": "1444000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3417000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "4000", "operatingCashflow": "6016000", "capitalExpenditures": "2077000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3760000", "cashflowFromInvestment": "-2077000", "stockBasedCompensation": "760000", "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": "5981000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 123786000, "cost_of_revenue": 109350000, "gross_profit": 14436000, "research_and_development": null, "selling_general_admin": 12514000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1922000, "depreciation_amortisation": 5981000, "ebitda": 7903000, "interest_expense": 2598000, "interest_income": null, "other_non_operating": null, "pretax_income": -3410000, "tax_provision": 7000, "effective_tax_rate": null, "net_income": -3417000, "net_income_continuing_ops": -3417000, "net_income_to_common": -3417000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1444000, "short_term_investments": null, "net_receivables": 4605000, "inventory": 9580000, "other_current_assets": null, "total_current_assets": 18060000, "net_ppe": null, "goodwill": 7154000, "intangible_assets": 406000, "goodwill_and_intangibles": 7560000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 228255000, "total_assets": 246315000, "short_term_debt": 27583000, "accounts_payable": 16361000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 64352000, "long_term_debt": 105597000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 230006000, "total_liabilities": 294358000, "total_debt": 133180000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -230442000, "total_equity": -48043000, "shares_outstanding": 5861370, "operating_cash_flow": 6016000, "stock_based_compensation": 760000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2077000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2077000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3760000, "free_cash_flow": 8093000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1922000", "ebitda": "7903000", "netIncome": "-3417000", "grossProfit": "14436000", "depreciation": "None", "totalRevenue": "123786000", "costOfRevenue": "109350000", "interestIncome": "None", "incomeBeforeTax": "-3410000", "interestExpense": "2598000", "operatingIncome": "1922000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "7000", "reportedCurrency": "USD", "netInterestIncome": "-2598000", "nonInterestIncome": "None", "operatingExpenses": "12514000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "109350000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5981000", "sellingGeneralAndAdministrative": "12514000", "netIncomeFromContinuingOperations": "-3417000" }, "balance": { "goodwill": "7154000", "inventory": "9580000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "246315000", "longTermDebt": "105597000", "shortTermDebt": "27583000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "406000", "reportedCurrency": "USD", "retainedEarnings": "-230442000", "totalLiabilities": "294358000", "otherCurrentAssets": "2431000", "totalCurrentAssets": "18060000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4605000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "228255000", "currentAccountsPayable": "16361000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "253675000", "totalShareholderEquity": "-48043000", "capitalLeaseObligations": "143439000", "otherCurrentLiabilities": "17532000", "totalCurrentLiabilities": "64352000", "otherNonCurrentLiabilities": "8231000", "totalNonCurrentLiabilities": "230006000", "cashAndShortTermInvestments": "1444000", "commonStockSharesOutstanding": "5861370", "intangibleAssetsExcludingGoodwill": "406000", "cashAndCashEquivalentsAtCarryingValue": "1444000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3417000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "4000", "operatingCashflow": "6016000", "capitalExpenditures": "2077000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3760000", "cashflowFromInvestment": "-2077000", "stockBasedCompensation": "760000", "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": "5981000", "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": "2026-06-06T22:16:47.783053+00:00", "is_restated": false, "income_statement": { "revenue": 122776000, "cost_of_revenue": 205055000, "gross_profit": -82279000, "ebit": 22382000, "ebitda": 28596000, "pretax_income": -6793000, "tax_provision": 15000, "net_income": -6808000, "net_income_to_common": -6808000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1265000, "total_current_assets": 18893000, "total_assets": 261671000, "short_term_debt": 28134000, "long_term_debt": 108776000, "total_debt": 136910000, "total_liabilities": 306976000, "total_equity": -45305000, "shares_outstanding": 5848405, "goodwill_and_intangibles": 7574000 }, "cash_flow": { "operating_cash_flow": -1073000, "capital_expenditure": 2340000, "free_cash_flow": 1267000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128794, "ticker_id": 7300, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:47.783053+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22382000", "ebitda": "28596000", "netIncome": "-6808000", "grossProfit": "-82279000", "depreciation": "None", "totalRevenue": "122776000", "costOfRevenue": "205055000", "interestIncome": "None", "incomeBeforeTax": "-6793000", "interestExpense": "2688000", "operatingIncome": "22382000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "15000", "reportedCurrency": "USD", "netInterestIncome": "-2688000", "nonInterestIncome": "None", "operatingExpenses": "-104661000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "205055000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6214000", "sellingGeneralAndAdministrative": "11651000", "netIncomeFromContinuingOperations": "-6808000" }, "balance": { "goodwill": "7154000", "inventory": "10218000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "261671000", "longTermDebt": "108776000", "shortTermDebt": "28134000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "420000", "reportedCurrency": "USD", "retainedEarnings": "-227025000", "totalLiabilities": "306976000", "otherCurrentAssets": "13252000", "totalCurrentAssets": "18893000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4376000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "242778000", "currentAccountsPayable": "16545000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "268854000", "totalShareholderEquity": "-45305000", "capitalLeaseObligations": "155058000", "otherCurrentLiabilities": "17166000", "totalCurrentLiabilities": "61845000", "otherNonCurrentLiabilities": "9115000", "totalNonCurrentLiabilities": "245131000", "cashAndShortTermInvestments": "1265000", "commonStockSharesOutstanding": "5848405", "intangibleAssetsExcludingGoodwill": "420000", "cashAndCashEquivalentsAtCarryingValue": "1265000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6808000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-230000", "operatingCashflow": "-1073000", "capitalExpenditures": "2340000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16000", "cashflowFromInvestment": "-2340000", "stockBasedCompensation": "386000", "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": "6214000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 122776000, "cost_of_revenue": 205055000, "gross_profit": -82279000, "research_and_development": null, "selling_general_admin": 11651000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22382000, "depreciation_amortisation": 6214000, "ebitda": 28596000, "interest_expense": 2688000, "interest_income": null, "other_non_operating": null, "pretax_income": -6793000, "tax_provision": 15000, "effective_tax_rate": null, "net_income": -6808000, "net_income_continuing_ops": -6808000, "net_income_to_common": -6808000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1265000, "short_term_investments": null, "net_receivables": 4376000, "inventory": 10218000, "other_current_assets": null, "total_current_assets": 18893000, "net_ppe": null, "goodwill": 7154000, "intangible_assets": 420000, "goodwill_and_intangibles": 7574000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 242778000, "total_assets": 261671000, "short_term_debt": 28134000, "accounts_payable": 16545000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 61845000, "long_term_debt": 108776000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 245131000, "total_liabilities": 306976000, "total_debt": 136910000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -227025000, "total_equity": -45305000, "shares_outstanding": 5848405, "operating_cash_flow": -1073000, "stock_based_compensation": 386000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2340000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2340000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16000, "free_cash_flow": 1267000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22382000", "ebitda": "28596000", "netIncome": "-6808000", "grossProfit": "-82279000", "depreciation": "None", "totalRevenue": "122776000", "costOfRevenue": "205055000", "interestIncome": "None", "incomeBeforeTax": "-6793000", "interestExpense": "2688000", "operatingIncome": "22382000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "15000", "reportedCurrency": "USD", "netInterestIncome": "-2688000", "nonInterestIncome": "None", "operatingExpenses": "-104661000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "205055000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6214000", "sellingGeneralAndAdministrative": "11651000", "netIncomeFromContinuingOperations": "-6808000" }, "balance": { "goodwill": "7154000", "inventory": "10218000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "261671000", "longTermDebt": "108776000", "shortTermDebt": "28134000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "420000", "reportedCurrency": "USD", "retainedEarnings": "-227025000", "totalLiabilities": "306976000", "otherCurrentAssets": "13252000", "totalCurrentAssets": "18893000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4376000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "242778000", "currentAccountsPayable": "16545000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "268854000", "totalShareholderEquity": "-45305000", "capitalLeaseObligations": "155058000", "otherCurrentLiabilities": "17166000", "totalCurrentLiabilities": "61845000", "otherNonCurrentLiabilities": "9115000", "totalNonCurrentLiabilities": "245131000", "cashAndShortTermInvestments": "1265000", "commonStockSharesOutstanding": "5848405", "intangibleAssetsExcludingGoodwill": "420000", "cashAndCashEquivalentsAtCarryingValue": "1265000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6808000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-230000", "operatingCashflow": "-1073000", "capitalExpenditures": "2340000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16000", "cashflowFromInvestment": "-2340000", "stockBasedCompensation": "386000", "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": "6214000", "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": "2026-06-06T22:16:47.783053+00:00", "is_restated": false, "income_statement": { "revenue": 122086000, "cost_of_revenue": 79284000, "gross_profit": 42802000, "ebit": -6319000, "ebitda": 285000, "pretax_income": -9146000, "tax_provision": 5000, "net_income": -9151000, "net_income_to_common": -9151000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4694000, "total_current_assets": 23819000, "total_assets": 280572000, "short_term_debt": 31566000, "long_term_debt": 108158000, "total_debt": 139724000, "total_liabilities": 319471000, "total_equity": -38899000, "shares_outstanding": 5807356, "goodwill_and_intangibles": 7580000 }, "cash_flow": { "operating_cash_flow": 5176000, "capital_expenditure": 3737000, "free_cash_flow": 8913000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128796, "ticker_id": 7300, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:47.783053+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6319000", "ebitda": "285000", "netIncome": "-9151000", "grossProfit": "42802000", "depreciation": "None", "totalRevenue": "122086000", "costOfRevenue": "79284000", "interestIncome": "None", "incomeBeforeTax": "-9146000", "interestExpense": "2827000", "operatingIncome": "-6319000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "5000", "reportedCurrency": "USD", "netInterestIncome": "-2827000", "nonInterestIncome": "None", "operatingExpenses": "49121000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "79284000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6604000", "sellingGeneralAndAdministrative": "12272000", "netIncomeFromContinuingOperations": "-9151000" }, "balance": { "goodwill": "7154000", "inventory": "10409000", "commonStock": "492000", "currentDebt": "None", "investments": "None", "totalAssets": "280572000", "longTermDebt": "108158000", "shortTermDebt": "31566000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "426000", "reportedCurrency": "USD", "retainedEarnings": "-220217000", "totalLiabilities": "319471000", "otherCurrentAssets": "4271000", "totalCurrentAssets": "23819000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4445000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "256753000", "currentAccountsPayable": "18792000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "276097000", "totalShareholderEquity": "-38899000", "capitalLeaseObligations": "162438000", "otherCurrentLiabilities": "17307000", "totalCurrentLiabilities": "70650000", "otherNonCurrentLiabilities": "9466000", "totalNonCurrentLiabilities": "248821000", "cashAndShortTermInvestments": "4694000", "commonStockSharesOutstanding": "5807356", "intangibleAssetsExcludingGoodwill": "426000", "cashAndCashEquivalentsAtCarryingValue": "4694000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9151000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "79000", "operatingCashflow": "5176000", "capitalExpenditures": "3737000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "991000", "cashflowFromInvestment": "-3737000", "stockBasedCompensation": "1110000", "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": "6604000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 122086000, "cost_of_revenue": 79284000, "gross_profit": 42802000, "research_and_development": null, "selling_general_admin": 12272000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6319000, "depreciation_amortisation": 6604000, "ebitda": 285000, "interest_expense": 2827000, "interest_income": null, "other_non_operating": null, "pretax_income": -9146000, "tax_provision": 5000, "effective_tax_rate": null, "net_income": -9151000, "net_income_continuing_ops": -9151000, "net_income_to_common": -9151000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4694000, "short_term_investments": null, "net_receivables": 4445000, "inventory": 10409000, "other_current_assets": null, "total_current_assets": 23819000, "net_ppe": null, "goodwill": 7154000, "intangible_assets": 426000, "goodwill_and_intangibles": 7580000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 256753000, "total_assets": 280572000, "short_term_debt": 31566000, "accounts_payable": 18792000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 70650000, "long_term_debt": 108158000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 248821000, "total_liabilities": 319471000, "total_debt": 139724000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -220217000, "total_equity": -38899000, "shares_outstanding": 5807356, "operating_cash_flow": 5176000, "stock_based_compensation": 1110000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3737000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3737000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 991000, "free_cash_flow": 8913000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6319000", "ebitda": "285000", "netIncome": "-9151000", "grossProfit": "42802000", "depreciation": "None", "totalRevenue": "122086000", "costOfRevenue": "79284000", "interestIncome": "None", "incomeBeforeTax": "-9146000", "interestExpense": "2827000", "operatingIncome": "-6319000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "5000", "reportedCurrency": "USD", "netInterestIncome": "-2827000", "nonInterestIncome": "None", "operatingExpenses": "49121000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "79284000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6604000", "sellingGeneralAndAdministrative": "12272000", "netIncomeFromContinuingOperations": "-9151000" }, "balance": { "goodwill": "7154000", "inventory": "10409000", "commonStock": "492000", "currentDebt": "None", "investments": "None", "totalAssets": "280572000", "longTermDebt": "108158000", "shortTermDebt": "31566000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "426000", "reportedCurrency": "USD", "retainedEarnings": "-220217000", "totalLiabilities": "319471000", "otherCurrentAssets": "4271000", "totalCurrentAssets": "23819000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4445000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "256753000", "currentAccountsPayable": "18792000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "276097000", "totalShareholderEquity": "-38899000", "capitalLeaseObligations": "162438000", "otherCurrentLiabilities": "17307000", "totalCurrentLiabilities": "70650000", "otherNonCurrentLiabilities": "9466000", "totalNonCurrentLiabilities": "248821000", "cashAndShortTermInvestments": "4694000", "commonStockSharesOutstanding": "5807356", "intangibleAssetsExcludingGoodwill": "426000", "cashAndCashEquivalentsAtCarryingValue": "4694000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9151000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "79000", "operatingCashflow": "5176000", "capitalExpenditures": "3737000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "991000", "cashflowFromInvestment": "-3737000", "stockBasedCompensation": "1110000", "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": "6604000", "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": "2026-06-06T22:16:47.783053+00:00", "is_restated": false, "income_statement": { "revenue": 126433000, "cost_of_revenue": 83532000, "gross_profit": 42901000, "ebit": -14778000, "ebitda": -7639000, "pretax_income": -17531000, "tax_provision": 21000, "net_income": -17552000, "net_income_to_common": -17552000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2264000, "total_current_assets": 21266000, "total_assets": 294575000, "short_term_debt": 32395000, "long_term_debt": 106441000, "total_debt": 138836000, "total_liabilities": 325350000, "total_equity": -30775000, "shares_outstanding": 5770249, "goodwill_and_intangibles": 7620000 }, "cash_flow": { "operating_cash_flow": -852000, "capital_expenditure": 3400000, "free_cash_flow": 2548000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128797, "ticker_id": 7300, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:47.783053+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14778000", "ebitda": "-7639000", "netIncome": "-17552000", "grossProfit": "42901000", "depreciation": "None", "totalRevenue": "126433000", "costOfRevenue": "83532000", "interestIncome": "None", "incomeBeforeTax": "-17531000", "interestExpense": "2753000", "operatingIncome": "-14778000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "21000", "reportedCurrency": "USD", "netInterestIncome": "-2753000", "nonInterestIncome": "None", "operatingExpenses": "57679000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "83532000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7139000", "sellingGeneralAndAdministrative": "12404000", "netIncomeFromContinuingOperations": "-17552000" }, "balance": { "goodwill": "7154000", "inventory": "10653000", "commonStock": "489000", "currentDebt": "None", "investments": "None", "totalAssets": "294575000", "longTermDebt": "106441000", "shortTermDebt": "32395000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "466000", "reportedCurrency": "USD", "retainedEarnings": "-211066000", "totalLiabilities": "325350000", "otherCurrentAssets": "4245000", "totalCurrentAssets": "21266000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4104000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "273309000", "currentAccountsPayable": "18835000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "278896000", "totalShareholderEquity": "-30775000", "capitalLeaseObligations": "172455000", "otherCurrentLiabilities": "15185000", "totalCurrentLiabilities": "68372000", "otherNonCurrentLiabilities": "10157000", "totalNonCurrentLiabilities": "256978000", "cashAndShortTermInvestments": "2264000", "commonStockSharesOutstanding": "5770249", "intangibleAssetsExcludingGoodwill": "466000", "cashAndCashEquivalentsAtCarryingValue": "2264000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17552000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "282000", "operatingCashflow": "-852000", "capitalExpenditures": "3400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5120000", "cashflowFromInvestment": "-3400000", "stockBasedCompensation": "732000", "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": "7139000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 126433000, "cost_of_revenue": 83532000, "gross_profit": 42901000, "research_and_development": null, "selling_general_admin": 12404000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14778000, "depreciation_amortisation": 7139000, "ebitda": -7639000, "interest_expense": 2753000, "interest_income": null, "other_non_operating": null, "pretax_income": -17531000, "tax_provision": 21000, "effective_tax_rate": null, "net_income": -17552000, "net_income_continuing_ops": -17552000, "net_income_to_common": -17552000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2264000, "short_term_investments": null, "net_receivables": 4104000, "inventory": 10653000, "other_current_assets": null, "total_current_assets": 21266000, "net_ppe": null, "goodwill": 7154000, "intangible_assets": 466000, "goodwill_and_intangibles": 7620000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 273309000, "total_assets": 294575000, "short_term_debt": 32395000, "accounts_payable": 18835000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 68372000, "long_term_debt": 106441000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 256978000, "total_liabilities": 325350000, "total_debt": 138836000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -211066000, "total_equity": -30775000, "shares_outstanding": 5770249, "operating_cash_flow": -852000, "stock_based_compensation": 732000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5120000, "free_cash_flow": 2548000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14778000", "ebitda": "-7639000", "netIncome": "-17552000", "grossProfit": "42901000", "depreciation": "None", "totalRevenue": "126433000", "costOfRevenue": "83532000", "interestIncome": "None", "incomeBeforeTax": "-17531000", "interestExpense": "2753000", "operatingIncome": "-14778000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "21000", "reportedCurrency": "USD", "netInterestIncome": "-2753000", "nonInterestIncome": "None", "operatingExpenses": "57679000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "83532000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7139000", "sellingGeneralAndAdministrative": "12404000", "netIncomeFromContinuingOperations": "-17552000" }, "balance": { "goodwill": "7154000", "inventory": "10653000", "commonStock": "489000", "currentDebt": "None", "investments": "None", "totalAssets": "294575000", "longTermDebt": "106441000", "shortTermDebt": "32395000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "466000", "reportedCurrency": "USD", "retainedEarnings": "-211066000", "totalLiabilities": "325350000", "otherCurrentAssets": "4245000", "totalCurrentAssets": "21266000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4104000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "273309000", "currentAccountsPayable": "18835000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "278896000", "totalShareholderEquity": "-30775000", "capitalLeaseObligations": "172455000", "otherCurrentLiabilities": "15185000", "totalCurrentLiabilities": "68372000", "otherNonCurrentLiabilities": "10157000", "totalNonCurrentLiabilities": "256978000", "cashAndShortTermInvestments": "2264000", "commonStockSharesOutstanding": "5770249", "intangibleAssetsExcludingGoodwill": "466000", "cashAndCashEquivalentsAtCarryingValue": "2264000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17552000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "282000", "operatingCashflow": "-852000", "capitalExpenditures": "3400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5120000", "cashflowFromInvestment": "-3400000", "stockBasedCompensation": "732000", "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": "7139000", "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": "2026-06-06T22:16:47.783053+00:00", "is_restated": false, "income_statement": { "revenue": 123794000, "cost_of_revenue": 83183000, "gross_profit": 40611000, "ebit": -6387000, "ebitda": 703000, "pretax_income": -9034000, "tax_provision": 23000, "net_income": -9057000, "net_income_to_common": -9057000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1396000, "total_current_assets": 20508000, "total_assets": 319450000, "short_term_debt": 31837000, "long_term_debt": 100623000, "total_debt": 132460000, "total_liabilities": 333355000, "total_equity": -13905000, "shares_outstanding": 5722919, "goodwill_and_intangibles": 7651000 }, "cash_flow": { "operating_cash_flow": 4033000, "capital_expenditure": 2918000, "free_cash_flow": 6951000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128798, "ticker_id": 7300, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:47.783053+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6387000", "ebitda": "703000", "netIncome": "-9057000", "grossProfit": "40611000", "depreciation": "None", "totalRevenue": "123794000", "costOfRevenue": "83183000", "interestIncome": "None", "incomeBeforeTax": "-9034000", "interestExpense": "2647000", "operatingIncome": "-6387000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "23000", "reportedCurrency": "USD", "netInterestIncome": "-2647000", "nonInterestIncome": "None", "operatingExpenses": "46998000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "83183000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7090000", "sellingGeneralAndAdministrative": "12810000", "netIncomeFromContinuingOperations": "-9057000" }, "balance": { "goodwill": "7154000", "inventory": "11112000", "commonStock": "484000", "currentDebt": "None", "investments": "None", "totalAssets": "319450000", "longTermDebt": "100623000", "shortTermDebt": "31837000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "497000", "reportedCurrency": "USD", "retainedEarnings": "-193514000", "totalLiabilities": "333355000", "otherCurrentAssets": "3554000", "totalCurrentAssets": "20508000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4446000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "298942000", "currentAccountsPayable": "17135000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "283897000", "totalShareholderEquity": "-13905000", "capitalLeaseObligations": "183274000", "otherCurrentLiabilities": "19099000", "totalCurrentLiabilities": "70114000", "otherNonCurrentLiabilities": "10882000", "totalNonCurrentLiabilities": "263241000", "cashAndShortTermInvestments": "1396000", "commonStockSharesOutstanding": "5722919", "intangibleAssetsExcludingGoodwill": "497000", "cashAndCashEquivalentsAtCarryingValue": "1396000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9057000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-744000", "operatingCashflow": "4033000", "capitalExpenditures": "2918000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-868000", "cashflowFromInvestment": "-2918000", "stockBasedCompensation": "790000", "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": "7090000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 123794000, "cost_of_revenue": 83183000, "gross_profit": 40611000, "research_and_development": null, "selling_general_admin": 12810000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6387000, "depreciation_amortisation": 7090000, "ebitda": 703000, "interest_expense": 2647000, "interest_income": null, "other_non_operating": null, "pretax_income": -9034000, "tax_provision": 23000, "effective_tax_rate": null, "net_income": -9057000, "net_income_continuing_ops": -9057000, "net_income_to_common": -9057000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1396000, "short_term_investments": null, "net_receivables": 4446000, "inventory": 11112000, "other_current_assets": null, "total_current_assets": 20508000, "net_ppe": null, "goodwill": 7154000, "intangible_assets": 497000, "goodwill_and_intangibles": 7651000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 298942000, "total_assets": 319450000, "short_term_debt": 31837000, "accounts_payable": 17135000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 70114000, "long_term_debt": 100623000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 263241000, "total_liabilities": 333355000, "total_debt": 132460000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -193514000, "total_equity": -13905000, "shares_outstanding": 5722919, "operating_cash_flow": 4033000, "stock_based_compensation": 790000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2918000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2918000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -868000, "free_cash_flow": 6951000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6387000", "ebitda": "703000", "netIncome": "-9057000", "grossProfit": "40611000", "depreciation": "None", "totalRevenue": "123794000", "costOfRevenue": "83183000", "interestIncome": "None", "incomeBeforeTax": "-9034000", "interestExpense": "2647000", "operatingIncome": "-6387000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "23000", "reportedCurrency": "USD", "netInterestIncome": "-2647000", "nonInterestIncome": "None", "operatingExpenses": "46998000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "83183000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7090000", "sellingGeneralAndAdministrative": "12810000", "netIncomeFromContinuingOperations": "-9057000" }, "balance": { "goodwill": "7154000", "inventory": "11112000", "commonStock": "484000", "currentDebt": "None", "investments": "None", "totalAssets": "319450000", "longTermDebt": "100623000", "shortTermDebt": "31837000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "497000", "reportedCurrency": "USD", "retainedEarnings": "-193514000", "totalLiabilities": "333355000", "otherCurrentAssets": "3554000", "totalCurrentAssets": "20508000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4446000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "298942000", "currentAccountsPayable": "17135000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "283897000", "totalShareholderEquity": "-13905000", "capitalLeaseObligations": "183274000", "otherCurrentLiabilities": "19099000", "totalCurrentLiabilities": "70114000", "otherNonCurrentLiabilities": "10882000", "totalNonCurrentLiabilities": "263241000", "cashAndShortTermInvestments": "1396000", "commonStockSharesOutstanding": "5722919", "intangibleAssetsExcludingGoodwill": "497000", "cashAndCashEquivalentsAtCarryingValue": "1396000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9057000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-744000", "operatingCashflow": "4033000", "capitalExpenditures": "2918000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-868000", "cashflowFromInvestment": "-2918000", "stockBasedCompensation": "790000", "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": "7090000", "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": "2026-06-06T22:16:47.783053+00:00", "is_restated": false, "income_statement": { "revenue": 121774000, "cost_of_revenue": 105835000, "gross_profit": 15939000, "ebit": -7364000, "ebitda": -283000, "pretax_income": -9687000, "tax_provision": 6000, "net_income": -9693000, "net_income_to_common": -9693000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1149000, "total_current_assets": 20192000, "total_assets": 324648000, "short_term_debt": 34031000, "long_term_debt": 100742000, "total_debt": 134773000, "total_liabilities": 330227000, "total_equity": -5579000, "shares_outstanding": 5683216, "goodwill_and_intangibles": 7649000 }, "cash_flow": { "operating_cash_flow": -9984000, "capital_expenditure": 3793000, "free_cash_flow": -6191000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128799, "ticker_id": 7300, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:47.783053+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7364000", "ebitda": "-283000", "netIncome": "-9693000", "grossProfit": "15939000", "depreciation": "None", "totalRevenue": "121774000", "costOfRevenue": "105835000", "interestIncome": "None", "incomeBeforeTax": "-9687000", "interestExpense": "2323000", "operatingIncome": "-7364000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6000", "reportedCurrency": "USD", "netInterestIncome": "-2323000", "nonInterestIncome": "None", "operatingExpenses": "23303000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "105835000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7081000", "sellingGeneralAndAdministrative": "11321000", "netIncomeFromContinuingOperations": "-9693000" }, "balance": { "goodwill": "7154000", "inventory": "10500000", "commonStock": "482000", "currentDebt": "None", "investments": "None", "totalAssets": "324648000", "longTermDebt": "100742000", "shortTermDebt": "34031000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "495000", "reportedCurrency": "USD", "retainedEarnings": "-184457000", "totalLiabilities": "330227000", "otherCurrentAssets": "4156000", "totalCurrentAssets": "20192000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4387000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "304456000", "currentAccountsPayable": "13194000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "291496000", "totalShareholderEquity": "-5579000", "capitalLeaseObligations": "190754000", "otherCurrentLiabilities": "16492000", "totalCurrentLiabilities": "65717000", "otherNonCurrentLiabilities": "6769000", "totalNonCurrentLiabilities": "264510000", "cashAndShortTermInvestments": "1149000", "commonStockSharesOutstanding": "5683216", "intangibleAssetsExcludingGoodwill": "495000", "cashAndCashEquivalentsAtCarryingValue": "1149000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9693000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-206000", "operatingCashflow": "-9984000", "capitalExpenditures": "3793000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11618000", "cashflowFromInvestment": "-3793000", "stockBasedCompensation": "333000", "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": "7081000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 121774000, "cost_of_revenue": 105835000, "gross_profit": 15939000, "research_and_development": null, "selling_general_admin": 11321000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7364000, "depreciation_amortisation": 7081000, "ebitda": -283000, "interest_expense": 2323000, "interest_income": null, "other_non_operating": null, "pretax_income": -9687000, "tax_provision": 6000, "effective_tax_rate": null, "net_income": -9693000, "net_income_continuing_ops": -9693000, "net_income_to_common": -9693000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1149000, "short_term_investments": null, "net_receivables": 4387000, "inventory": 10500000, "other_current_assets": null, "total_current_assets": 20192000, "net_ppe": null, "goodwill": 7154000, "intangible_assets": 495000, "goodwill_and_intangibles": 7649000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 304456000, "total_assets": 324648000, "short_term_debt": 34031000, "accounts_payable": 13194000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 65717000, "long_term_debt": 100742000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 264510000, "total_liabilities": 330227000, "total_debt": 134773000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -184457000, "total_equity": -5579000, "shares_outstanding": 5683216, "operating_cash_flow": -9984000, "stock_based_compensation": 333000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3793000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3793000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11618000, "free_cash_flow": -6191000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7364000", "ebitda": "-283000", "netIncome": "-9693000", "grossProfit": "15939000", "depreciation": "None", "totalRevenue": "121774000", "costOfRevenue": "105835000", "interestIncome": "None", "incomeBeforeTax": "-9687000", "interestExpense": "2323000", "operatingIncome": "-7364000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6000", "reportedCurrency": "USD", "netInterestIncome": "-2323000", "nonInterestIncome": "None", "operatingExpenses": "23303000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "105835000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7081000", "sellingGeneralAndAdministrative": "11321000", "netIncomeFromContinuingOperations": "-9693000" }, "balance": { "goodwill": "7154000", "inventory": "10500000", "commonStock": "482000", "currentDebt": "None", "investments": "None", "totalAssets": "324648000", "longTermDebt": "100742000", "shortTermDebt": "34031000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "495000", "reportedCurrency": "USD", "retainedEarnings": "-184457000", "totalLiabilities": "330227000", "otherCurrentAssets": "4156000", "totalCurrentAssets": "20192000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4387000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "304456000", "currentAccountsPayable": "13194000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "291496000", "totalShareholderEquity": "-5579000", "capitalLeaseObligations": "190754000", "otherCurrentLiabilities": "16492000", "totalCurrentLiabilities": "65717000", "otherNonCurrentLiabilities": "6769000", "totalNonCurrentLiabilities": "264510000", "cashAndShortTermInvestments": "1149000", "commonStockSharesOutstanding": "5683216", "intangibleAssetsExcludingGoodwill": "495000", "cashAndCashEquivalentsAtCarryingValue": "1149000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9693000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-206000", "operatingCashflow": "-9984000", "capitalExpenditures": "3793000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11618000", "cashflowFromInvestment": "-3793000", "stockBasedCompensation": "333000", "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": "7081000", "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": "2026-06-06T22:16:47.783053+00:00", "is_restated": false, "income_statement": { "revenue": 122751000, "cost_of_revenue": 104755000, "gross_profit": 17996000, "ebit": -4800000, "ebitda": 2448000, "pretax_income": -6882000, "tax_provision": -127000, "net_income": -6755000, "net_income_to_common": -6755000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3308000, "total_current_assets": 23409000, "total_assets": 340535000, "short_term_debt": 33488000, "long_term_debt": 88358000, "total_debt": 121846000, "total_liabilities": 336800000, "total_equity": 3735000, "shares_outstanding": 5704958, "goodwill_and_intangibles": 7658000 }, "cash_flow": { "operating_cash_flow": 5817000, "capital_expenditure": 7147000, "free_cash_flow": 12964000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128801, "ticker_id": 7300, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:47.783053+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4800000", "ebitda": "2448000", "netIncome": "-6755000", "grossProfit": "17996000", "depreciation": "None", "totalRevenue": "122751000", "costOfRevenue": "104755000", "interestIncome": "None", "incomeBeforeTax": "-6882000", "interestExpense": "2082000", "operatingIncome": "-4800000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-127000", "reportedCurrency": "USD", "netInterestIncome": "-2082000", "nonInterestIncome": "None", "operatingExpenses": "22796000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "104755000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7248000", "sellingGeneralAndAdministrative": "12892000", "netIncomeFromContinuingOperations": "-6755000" }, "balance": { "goodwill": "7154000", "inventory": "10435000", "commonStock": "481000", "currentDebt": "None", "investments": "None", "totalAssets": "340535000", "longTermDebt": "88358000", "shortTermDebt": "33488000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "504000", "reportedCurrency": "USD", "retainedEarnings": "-174764000", "totalLiabilities": "336800000", "otherCurrentAssets": "5173000", "totalCurrentAssets": "23409000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4493000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "317126000", "currentAccountsPayable": "20042000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "288866000", "totalShareholderEquity": "3735000", "capitalLeaseObligations": "200508000", "otherCurrentLiabilities": "20893000", "totalCurrentLiabilities": "76224000", "otherNonCurrentLiabilities": "4895000", "totalNonCurrentLiabilities": "260576000", "cashAndShortTermInvestments": "3308000", "commonStockSharesOutstanding": "5704958", "intangibleAssetsExcludingGoodwill": "504000", "cashAndCashEquivalentsAtCarryingValue": "3308000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6755000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-68000", "operatingCashflow": "5817000", "capitalExpenditures": "7147000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2832000", "cashflowFromInvestment": "-7147000", "stockBasedCompensation": "810000", "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": "7248000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 122751000, "cost_of_revenue": 104755000, "gross_profit": 17996000, "research_and_development": null, "selling_general_admin": 12892000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4800000, "depreciation_amortisation": 7248000, "ebitda": 2448000, "interest_expense": 2082000, "interest_income": null, "other_non_operating": null, "pretax_income": -6882000, "tax_provision": -127000, "effective_tax_rate": null, "net_income": -6755000, "net_income_continuing_ops": -6755000, "net_income_to_common": -6755000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3308000, "short_term_investments": null, "net_receivables": 4493000, "inventory": 10435000, "other_current_assets": null, "total_current_assets": 23409000, "net_ppe": null, "goodwill": 7154000, "intangible_assets": 504000, "goodwill_and_intangibles": 7658000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 317126000, "total_assets": 340535000, "short_term_debt": 33488000, "accounts_payable": 20042000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 76224000, "long_term_debt": 88358000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 260576000, "total_liabilities": 336800000, "total_debt": 121846000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -174764000, "total_equity": 3735000, "shares_outstanding": 5704958, "operating_cash_flow": 5817000, "stock_based_compensation": 810000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7147000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7147000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2832000, "free_cash_flow": 12964000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4800000", "ebitda": "2448000", "netIncome": "-6755000", "grossProfit": "17996000", "depreciation": "None", "totalRevenue": "122751000", "costOfRevenue": "104755000", "interestIncome": "None", "incomeBeforeTax": "-6882000", "interestExpense": "2082000", "operatingIncome": "-4800000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-127000", "reportedCurrency": "USD", "netInterestIncome": "-2082000", "nonInterestIncome": "None", "operatingExpenses": "22796000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "104755000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7248000", "sellingGeneralAndAdministrative": "12892000", "netIncomeFromContinuingOperations": "-6755000" }, "balance": { "goodwill": "7154000", "inventory": "10435000", "commonStock": "481000", "currentDebt": "None", "investments": "None", "totalAssets": "340535000", "longTermDebt": "88358000", "shortTermDebt": "33488000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "504000", "reportedCurrency": "USD", "retainedEarnings": "-174764000", "totalLiabilities": "336800000", "otherCurrentAssets": "5173000", "totalCurrentAssets": "23409000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4493000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "317126000", "currentAccountsPayable": "20042000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "288866000", "totalShareholderEquity": "3735000", "capitalLeaseObligations": "200508000", "otherCurrentLiabilities": "20893000", "totalCurrentLiabilities": "76224000", "otherNonCurrentLiabilities": "4895000", "totalNonCurrentLiabilities": "260576000", "cashAndShortTermInvestments": "3308000", "commonStockSharesOutstanding": "5704958", "intangibleAssetsExcludingGoodwill": "504000", "cashAndCashEquivalentsAtCarryingValue": "3308000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6755000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-68000", "operatingCashflow": "5817000", "capitalExpenditures": "7147000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2832000", "cashflowFromInvestment": "-7147000", "stockBasedCompensation": "810000", "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": "7248000", "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": "2026-06-06T22:16:47.783053+00:00", "is_restated": false, "income_statement": { "revenue": 127352000, "cost_of_revenue": 105347000, "gross_profit": 22005000, "ebit": -11518000, "ebitda": -4151000, "pretax_income": -13515000, "tax_provision": 110000, "net_income": -13625000, "net_income_to_common": -13625000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1806000, "total_current_assets": 22489000, "total_assets": 346293000, "short_term_debt": 33290000, "long_term_debt": 84780000, "total_debt": 118070000, "total_liabilities": 336650000, "total_equity": 9643000, "shares_outstanding": 5681369, "goodwill_and_intangibles": 7669000 }, "cash_flow": { "operating_cash_flow": 4723000, "capital_expenditure": 9180000, "free_cash_flow": 13903000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128802, "ticker_id": 7300, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:47.783053+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11518000", "ebitda": "-4151000", "netIncome": "-13625000", "grossProfit": "22005000", "depreciation": "None", "totalRevenue": "127352000", "costOfRevenue": "105347000", "interestIncome": "None", "incomeBeforeTax": "-13515000", "interestExpense": "1997000", "operatingIncome": "-11518000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "110000", "reportedCurrency": "USD", "netInterestIncome": "-1997000", "nonInterestIncome": "None", "operatingExpenses": "33523000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "105347000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7367000", "sellingGeneralAndAdministrative": "13568000", "netIncomeFromContinuingOperations": "-13625000" }, "balance": { "goodwill": "7154000", "inventory": "10421000", "commonStock": "480000", "currentDebt": "None", "investments": "None", "totalAssets": "346293000", "longTermDebt": "84780000", "shortTermDebt": "33290000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "515000", "reportedCurrency": "USD", "retainedEarnings": "-168009000", "totalLiabilities": "336650000", "otherCurrentAssets": "5944000", "totalCurrentAssets": "22489000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4318000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "323804000", "currentAccountsPayable": "17900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "292696000", "totalShareholderEquity": "9643000", "capitalLeaseObligations": "207916000", "otherCurrentLiabilities": "18219000", "totalCurrentLiabilities": "71328000", "otherNonCurrentLiabilities": "5486000", "totalNonCurrentLiabilities": "265322000", "cashAndShortTermInvestments": "1806000", "commonStockSharesOutstanding": "5681369", "intangibleAssetsExcludingGoodwill": "515000", "cashAndCashEquivalentsAtCarryingValue": "1806000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13625000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-269000", "operatingCashflow": "4723000", "capitalExpenditures": "9180000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2876000", "cashflowFromInvestment": "-7127000", "stockBasedCompensation": "1343000", "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": "7367000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 127352000, "cost_of_revenue": 105347000, "gross_profit": 22005000, "research_and_development": null, "selling_general_admin": 13568000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11518000, "depreciation_amortisation": 7367000, "ebitda": -4151000, "interest_expense": 1997000, "interest_income": null, "other_non_operating": null, "pretax_income": -13515000, "tax_provision": 110000, "effective_tax_rate": null, "net_income": -13625000, "net_income_continuing_ops": -13625000, "net_income_to_common": -13625000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1806000, "short_term_investments": null, "net_receivables": 4318000, "inventory": 10421000, "other_current_assets": null, "total_current_assets": 22489000, "net_ppe": null, "goodwill": 7154000, "intangible_assets": 515000, "goodwill_and_intangibles": 7669000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 323804000, "total_assets": 346293000, "short_term_debt": 33290000, "accounts_payable": 17900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 71328000, "long_term_debt": 84780000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 265322000, "total_liabilities": 336650000, "total_debt": 118070000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -168009000, "total_equity": 9643000, "shares_outstanding": 5681369, "operating_cash_flow": 4723000, "stock_based_compensation": 1343000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9180000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7127000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2876000, "free_cash_flow": 13903000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11518000", "ebitda": "-4151000", "netIncome": "-13625000", "grossProfit": "22005000", "depreciation": "None", "totalRevenue": "127352000", "costOfRevenue": "105347000", "interestIncome": "None", "incomeBeforeTax": "-13515000", "interestExpense": "1997000", "operatingIncome": "-11518000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "110000", "reportedCurrency": "USD", "netInterestIncome": "-1997000", "nonInterestIncome": "None", "operatingExpenses": "33523000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "105347000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7367000", "sellingGeneralAndAdministrative": "13568000", "netIncomeFromContinuingOperations": "-13625000" }, "balance": { "goodwill": "7154000", "inventory": "10421000", "commonStock": "480000", "currentDebt": "None", "investments": "None", "totalAssets": "346293000", "longTermDebt": "84780000", "shortTermDebt": "33290000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "515000", "reportedCurrency": "USD", "retainedEarnings": "-168009000", "totalLiabilities": "336650000", "otherCurrentAssets": "5944000", "totalCurrentAssets": "22489000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4318000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "323804000", "currentAccountsPayable": "17900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "292696000", "totalShareholderEquity": "9643000", "capitalLeaseObligations": "207916000", "otherCurrentLiabilities": "18219000", "totalCurrentLiabilities": "71328000", "otherNonCurrentLiabilities": "5486000", "totalNonCurrentLiabilities": "265322000", "cashAndShortTermInvestments": "1806000", "commonStockSharesOutstanding": "5681369", "intangibleAssetsExcludingGoodwill": "515000", "cashAndCashEquivalentsAtCarryingValue": "1806000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13625000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-269000", "operatingCashflow": "4723000", "capitalExpenditures": "9180000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2876000", "cashflowFromInvestment": "-7127000", "stockBasedCompensation": "1343000", "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": "7367000", "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": "2026-06-06T22:16:47.783053+00:00", "is_restated": false, "income_statement": { "revenue": 121395000, "cost_of_revenue": 103411000, "gross_profit": 17984000, "ebit": -4096000, "ebitda": 3274000, "pretax_income": -6075000, "tax_provision": 65000, "net_income": -6140000, "net_income_to_common": -6140000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1334000, "total_current_assets": 22240000, "total_assets": 360377000, "short_term_debt": 32722000, "long_term_debt": null, "total_debt": 32722000, "total_liabilities": 338473000, "total_equity": 21904000, "shares_outstanding": 5634919, "goodwill_and_intangibles": 7679000 }, "cash_flow": { "operating_cash_flow": 7005000, "capital_expenditure": 8647000, "free_cash_flow": 15652000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128803, "ticker_id": 7300, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:47.783053+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4096000", "ebitda": "3274000", "netIncome": "-6140000", "grossProfit": "17984000", "depreciation": "None", "totalRevenue": "121395000", "costOfRevenue": "103411000", "interestIncome": "None", "incomeBeforeTax": "-6075000", "interestExpense": "1979000", "operatingIncome": "-4096000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "65000", "reportedCurrency": "USD", "netInterestIncome": "-1979000", "nonInterestIncome": "None", "operatingExpenses": "22080000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "103411000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7370000", "sellingGeneralAndAdministrative": "13044000", "netIncomeFromContinuingOperations": "-6140000" }, "balance": { "goodwill": "7154000", "inventory": "10191000", "commonStock": "478000", "currentDebt": "None", "investments": "None", "totalAssets": "360377000", "longTermDebt": "None", "shortTermDebt": "32722000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "525000", "reportedCurrency": "USD", "retainedEarnings": "-154384000", "totalLiabilities": "338473000", "otherCurrentAssets": "7880000", "totalCurrentAssets": "22240000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2835000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "338137000", "currentAccountsPayable": "17575000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "293561000", "totalShareholderEquity": "21904000", "capitalLeaseObligations": "211267000", "otherCurrentLiabilities": "20149000", "totalCurrentLiabilities": "72513000", "otherNonCurrentLiabilities": "265960000", "totalNonCurrentLiabilities": "265960000", "cashAndShortTermInvestments": "1334000", "commonStockSharesOutstanding": "5634919", "intangibleAssetsExcludingGoodwill": "525000", "cashAndCashEquivalentsAtCarryingValue": "1334000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6140000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-159000", "operatingCashflow": "7005000", "capitalExpenditures": "8647000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37000", "cashflowFromInvestment": "-8647000", "stockBasedCompensation": "1186000", "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": "7370000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 121395000, "cost_of_revenue": 103411000, "gross_profit": 17984000, "research_and_development": null, "selling_general_admin": 13044000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4096000, "depreciation_amortisation": 7370000, "ebitda": 3274000, "interest_expense": 1979000, "interest_income": null, "other_non_operating": null, "pretax_income": -6075000, "tax_provision": 65000, "effective_tax_rate": null, "net_income": -6140000, "net_income_continuing_ops": -6140000, "net_income_to_common": -6140000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1334000, "short_term_investments": null, "net_receivables": 2835000, "inventory": 10191000, "other_current_assets": null, "total_current_assets": 22240000, "net_ppe": null, "goodwill": 7154000, "intangible_assets": 525000, "goodwill_and_intangibles": 7679000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 338137000, "total_assets": 360377000, "short_term_debt": 32722000, "accounts_payable": 17575000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 72513000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 265960000, "total_liabilities": 338473000, "total_debt": 32722000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -154384000, "total_equity": 21904000, "shares_outstanding": 5634919, "operating_cash_flow": 7005000, "stock_based_compensation": 1186000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8647000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8647000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -37000, "free_cash_flow": 15652000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4096000", "ebitda": "3274000", "netIncome": "-6140000", "grossProfit": "17984000", "depreciation": "None", "totalRevenue": "121395000", "costOfRevenue": "103411000", "interestIncome": "None", "incomeBeforeTax": "-6075000", "interestExpense": "1979000", "operatingIncome": "-4096000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "65000", "reportedCurrency": "USD", "netInterestIncome": "-1979000", "nonInterestIncome": "None", "operatingExpenses": "22080000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "103411000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7370000", "sellingGeneralAndAdministrative": "13044000", "netIncomeFromContinuingOperations": "-6140000" }, "balance": { "goodwill": "7154000", "inventory": "10191000", "commonStock": "478000", "currentDebt": "None", "investments": "None", "totalAssets": "360377000", "longTermDebt": "None", "shortTermDebt": "32722000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "525000", "reportedCurrency": "USD", "retainedEarnings": "-154384000", "totalLiabilities": "338473000", "otherCurrentAssets": "7880000", "totalCurrentAssets": "22240000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2835000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "338137000", "currentAccountsPayable": "17575000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "293561000", "totalShareholderEquity": "21904000", "capitalLeaseObligations": "211267000", "otherCurrentLiabilities": "20149000", "totalCurrentLiabilities": "72513000", "otherNonCurrentLiabilities": "265960000", "totalNonCurrentLiabilities": "265960000", "cashAndShortTermInvestments": "1334000", "commonStockSharesOutstanding": "5634919", "intangibleAssetsExcludingGoodwill": "525000", "cashAndCashEquivalentsAtCarryingValue": "1334000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6140000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-159000", "operatingCashflow": "7005000", "capitalExpenditures": "8647000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37000", "cashflowFromInvestment": "-8647000", "stockBasedCompensation": "1186000", "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": "7370000", "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": "2026-06-06T22:16:47.783053+00:00", "is_restated": false, "income_statement": { "revenue": 124320000, "cost_of_revenue": 103872000, "gross_profit": 20448000, "ebit": -4556000, "ebitda": 2923000, "pretax_income": -6158000, "tax_provision": -21000, "net_income": -6137000, "net_income_to_common": -6137000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3013000, "total_current_assets": 22624000, "total_assets": 368095000, "short_term_debt": 32441000, "long_term_debt": 80218000, "total_debt": 112659000, "total_liabilities": 340935000, "total_equity": 27160000, "shares_outstanding": 5619489, "goodwill_and_intangibles": 7692000 }, "cash_flow": { "operating_cash_flow": 164000, "capital_expenditure": 15321000, "free_cash_flow": 15485000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128804, "ticker_id": 7300, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:47.783053+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4556000", "ebitda": "2923000", "netIncome": "-6137000", "grossProfit": "20448000", "depreciation": "None", "totalRevenue": "124320000", "costOfRevenue": "103872000", "interestIncome": "None", "incomeBeforeTax": "-6158000", "interestExpense": "1602000", "operatingIncome": "-4556000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-21000", "reportedCurrency": "USD", "netInterestIncome": "-1602000", "nonInterestIncome": "None", "operatingExpenses": "25004000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "103872000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7479000", "sellingGeneralAndAdministrative": "13865000", "netIncomeFromContinuingOperations": "-6137000" }, "balance": { "goodwill": "7154000", "inventory": "10251000", "commonStock": "474000", "currentDebt": "None", "investments": "None", "totalAssets": "368095000", "longTermDebt": "80218000", "shortTermDebt": "32441000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "538000", "reportedCurrency": "USD", "retainedEarnings": "-148244000", "totalLiabilities": "340935000", "otherCurrentAssets": "3879000", "totalCurrentAssets": "22624000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5481000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "345471000", "currentAccountsPayable": "16691000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "298944000", "totalShareholderEquity": "27160000", "capitalLeaseObligations": "218726000", "otherCurrentLiabilities": "16160000", "totalCurrentLiabilities": "67514000", "otherNonCurrentLiabilities": "6663000", "totalNonCurrentLiabilities": "273421000", "cashAndShortTermInvestments": "3013000", "commonStockSharesOutstanding": "5619489", "intangibleAssetsExcludingGoodwill": "538000", "cashAndCashEquivalentsAtCarryingValue": "3013000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6137000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "24000", "operatingCashflow": "164000", "capitalExpenditures": "15321000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15497000", "cashflowFromInvestment": "-15178000", "stockBasedCompensation": "763000", "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": "7479000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 124320000, "cost_of_revenue": 103872000, "gross_profit": 20448000, "research_and_development": null, "selling_general_admin": 13865000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4556000, "depreciation_amortisation": 7479000, "ebitda": 2923000, "interest_expense": 1602000, "interest_income": null, "other_non_operating": null, "pretax_income": -6158000, "tax_provision": -21000, "effective_tax_rate": null, "net_income": -6137000, "net_income_continuing_ops": -6137000, "net_income_to_common": -6137000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3013000, "short_term_investments": null, "net_receivables": 5481000, "inventory": 10251000, "other_current_assets": null, "total_current_assets": 22624000, "net_ppe": null, "goodwill": 7154000, "intangible_assets": 538000, "goodwill_and_intangibles": 7692000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 345471000, "total_assets": 368095000, "short_term_debt": 32441000, "accounts_payable": 16691000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 67514000, "long_term_debt": 80218000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 273421000, "total_liabilities": 340935000, "total_debt": 112659000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -148244000, "total_equity": 27160000, "shares_outstanding": 5619489, "operating_cash_flow": 164000, "stock_based_compensation": 763000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15321000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15178000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 15497000, "free_cash_flow": 15485000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4556000", "ebitda": "2923000", "netIncome": "-6137000", "grossProfit": "20448000", "depreciation": "None", "totalRevenue": "124320000", "costOfRevenue": "103872000", "interestIncome": "None", "incomeBeforeTax": "-6158000", "interestExpense": "1602000", "operatingIncome": "-4556000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-21000", "reportedCurrency": "USD", "netInterestIncome": "-1602000", "nonInterestIncome": "None", "operatingExpenses": "25004000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "103872000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7479000", "sellingGeneralAndAdministrative": "13865000", "netIncomeFromContinuingOperations": "-6137000" }, "balance": { "goodwill": "7154000", "inventory": "10251000", "commonStock": "474000", "currentDebt": "None", "investments": "None", "totalAssets": "368095000", "longTermDebt": "80218000", "shortTermDebt": "32441000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "538000", "reportedCurrency": "USD", "retainedEarnings": "-148244000", "totalLiabilities": "340935000", "otherCurrentAssets": "3879000", "totalCurrentAssets": "22624000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5481000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "345471000", "currentAccountsPayable": "16691000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "298944000", "totalShareholderEquity": "27160000", "capitalLeaseObligations": "218726000", "otherCurrentLiabilities": "16160000", "totalCurrentLiabilities": "67514000", "otherNonCurrentLiabilities": "6663000", "totalNonCurrentLiabilities": "273421000", "cashAndShortTermInvestments": "3013000", "commonStockSharesOutstanding": "5619489", "intangibleAssetsExcludingGoodwill": "538000", "cashAndCashEquivalentsAtCarryingValue": "3013000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6137000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "24000", "operatingCashflow": "164000", "capitalExpenditures": "15321000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15497000", "cashflowFromInvestment": "-15178000", "stockBasedCompensation": "763000", "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": "7479000", "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": "2026-06-06T22:16:47.783053+00:00", "is_restated": false, "income_statement": { "revenue": 127854000, "cost_of_revenue": 104654000, "gross_profit": 23200000, "ebit": 2034000, "ebitda": 8660000, "pretax_income": 848000, "tax_provision": 148000, "net_income": 700000, "net_income_to_common": 700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2530000, "total_current_assets": 22768000, "total_assets": 368830000, "short_term_debt": 32072000, "long_term_debt": 64040000, "total_debt": 96112000, "total_liabilities": 336315000, "total_equity": 32515000, "shares_outstanding": 5751081, "goodwill_and_intangibles": 7723000 }, "cash_flow": { "operating_cash_flow": 16945000, "capital_expenditure": 12809000, "free_cash_flow": 29754000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128806, "ticker_id": 7300, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:47.783053+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2034000", "ebitda": "8660000", "netIncome": "700000", "grossProfit": "23200000", "depreciation": "None", "totalRevenue": "127854000", "costOfRevenue": "104654000", "interestIncome": "None", "incomeBeforeTax": "848000", "interestExpense": "1186000", "operatingIncome": "2034000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "148000", "reportedCurrency": "USD", "netInterestIncome": "-1186000", "nonInterestIncome": "None", "operatingExpenses": "21166000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "104654000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6626000", "sellingGeneralAndAdministrative": "11864000", "netIncomeFromContinuingOperations": "700000" }, "balance": { "goodwill": "7154000", "inventory": "10307000", "commonStock": "474000", "currentDebt": "None", "investments": "None", "totalAssets": "368830000", "longTermDebt": "64040000", "shortTermDebt": "32072000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "569000", "reportedCurrency": "USD", "retainedEarnings": "-142107000", "totalLiabilities": "336315000", "otherCurrentAssets": "4787000", "totalCurrentAssets": "22768000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5144000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "346062000", "currentAccountsPayable": "22071000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "286090000", "totalShareholderEquity": "32515000", "capitalLeaseObligations": "222050000", "otherCurrentLiabilities": "19641000", "totalCurrentLiabilities": "75589000", "otherNonCurrentLiabilities": "6434000", "totalNonCurrentLiabilities": "260726000", "cashAndShortTermInvestments": "2530000", "commonStockSharesOutstanding": "5751081", "intangibleAssetsExcludingGoodwill": "569000", "cashAndCashEquivalentsAtCarryingValue": "2530000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-112000", "operatingCashflow": "16945000", "capitalExpenditures": "12809000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4748000", "cashflowFromInvestment": "-12809000", "stockBasedCompensation": "694000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4981000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6626000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 127854000, "cost_of_revenue": 104654000, "gross_profit": 23200000, "research_and_development": null, "selling_general_admin": 11864000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2034000, "depreciation_amortisation": 6626000, "ebitda": 8660000, "interest_expense": 1186000, "interest_income": null, "other_non_operating": null, "pretax_income": 848000, "tax_provision": 148000, "effective_tax_rate": null, "net_income": 700000, "net_income_continuing_ops": 700000, "net_income_to_common": 700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2530000, "short_term_investments": null, "net_receivables": 5144000, "inventory": 10307000, "other_current_assets": null, "total_current_assets": 22768000, "net_ppe": null, "goodwill": 7154000, "intangible_assets": 569000, "goodwill_and_intangibles": 7723000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 346062000, "total_assets": 368830000, "short_term_debt": 32072000, "accounts_payable": 22071000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 75589000, "long_term_debt": 64040000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 260726000, "total_liabilities": 336315000, "total_debt": 96112000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -142107000, "total_equity": 32515000, "shares_outstanding": 5751081, "operating_cash_flow": 16945000, "stock_based_compensation": 694000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12809000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12809000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4748000, "free_cash_flow": 29754000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2034000", "ebitda": "8660000", "netIncome": "700000", "grossProfit": "23200000", "depreciation": "None", "totalRevenue": "127854000", "costOfRevenue": "104654000", "interestIncome": "None", "incomeBeforeTax": "848000", "interestExpense": "1186000", "operatingIncome": "2034000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "148000", "reportedCurrency": "USD", "netInterestIncome": "-1186000", "nonInterestIncome": "None", "operatingExpenses": "21166000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "104654000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6626000", "sellingGeneralAndAdministrative": "11864000", "netIncomeFromContinuingOperations": "700000" }, "balance": { "goodwill": "7154000", "inventory": "10307000", "commonStock": "474000", "currentDebt": "None", "investments": "None", "totalAssets": "368830000", "longTermDebt": "64040000", "shortTermDebt": "32072000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "569000", "reportedCurrency": "USD", "retainedEarnings": "-142107000", "totalLiabilities": "336315000", "otherCurrentAssets": "4787000", "totalCurrentAssets": "22768000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5144000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "346062000", "currentAccountsPayable": "22071000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "286090000", "totalShareholderEquity": "32515000", "capitalLeaseObligations": "222050000", "otherCurrentLiabilities": "19641000", "totalCurrentLiabilities": "75589000", "otherNonCurrentLiabilities": "6434000", "totalNonCurrentLiabilities": "260726000", "cashAndShortTermInvestments": "2530000", "commonStockSharesOutstanding": "5751081", "intangibleAssetsExcludingGoodwill": "569000", "cashAndCashEquivalentsAtCarryingValue": "2530000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-112000", "operatingCashflow": "16945000", "capitalExpenditures": "12809000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4748000", "cashflowFromInvestment": "-12809000", "stockBasedCompensation": "694000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4981000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6626000", "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": "2026-06-06T22:16:47.783053+00:00", "is_restated": false, "income_statement": { "revenue": 125154000, "cost_of_revenue": 104316000, "gross_profit": 20838000, "ebit": -280000, "ebitda": 6157000, "pretax_income": -1334000, "tax_provision": -30000, "net_income": -1304000, "net_income_to_common": -1304000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3142000, "total_current_assets": 23824000, "total_assets": 357574000, "short_term_debt": 29123000, "long_term_debt": 63202000, "total_debt": 92325000, "total_liabilities": 321494000, "total_equity": 36080000, "shares_outstanding": 46363208, "goodwill_and_intangibles": 7738000 }, "cash_flow": { "operating_cash_flow": 3164000, "capital_expenditure": 13477000, "free_cash_flow": 16641000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128807, "ticker_id": 7300, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:16:47.783053+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-280000", "ebitda": "6157000", "netIncome": "-1304000", "grossProfit": "20838000", "depreciation": "None", "totalRevenue": "125154000", "costOfRevenue": "104316000", "interestIncome": "None", "incomeBeforeTax": "-1334000", "interestExpense": "1054000", "operatingIncome": "-280000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-30000", "reportedCurrency": "USD", "netInterestIncome": "-1054000", "nonInterestIncome": "None", "operatingExpenses": "21118000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "104316000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6437000", "sellingGeneralAndAdministrative": "12463000", "netIncomeFromContinuingOperations": "-1304000" }, "balance": { "goodwill": "7154000", "inventory": "10195000", "commonStock": "489000", "currentDebt": "None", "investments": "None", "totalAssets": "357574000", "longTermDebt": "63202000", "shortTermDebt": "29123000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "584000", "reportedCurrency": "USD", "retainedEarnings": "-142807000", "totalLiabilities": "321494000", "otherCurrentAssets": "23824000", "totalCurrentAssets": "23824000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4920000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "333750000", "currentAccountsPayable": "14537000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "324238000", "shortLongTermDebtTotal": "92325000", "totalShareholderEquity": "36080000", "capitalLeaseObligations": "218281000", "otherCurrentLiabilities": "64544000", "totalCurrentLiabilities": "64544000", "otherNonCurrentLiabilities": "6725000", "totalNonCurrentLiabilities": "256950000", "cashAndShortTermInvestments": "3142000", "commonStockSharesOutstanding": "46363208", "intangibleAssetsExcludingGoodwill": "584000", "cashAndCashEquivalentsAtCarryingValue": "3142000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1304000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-292000", "operatingCashflow": "3164000", "capitalExpenditures": "13477000", "changeInReceivables": "-181000", "changeInExchangeRate": "None", "cashflowFromFinancing": "11291000", "cashflowFromInvestment": "-13377000", "stockBasedCompensation": "1476000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1078000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6437000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 125154000, "cost_of_revenue": 104316000, "gross_profit": 20838000, "research_and_development": null, "selling_general_admin": 12463000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -280000, "depreciation_amortisation": 6437000, "ebitda": 6157000, "interest_expense": 1054000, "interest_income": null, "other_non_operating": null, "pretax_income": -1334000, "tax_provision": -30000, "effective_tax_rate": null, "net_income": -1304000, "net_income_continuing_ops": -1304000, "net_income_to_common": -1304000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3142000, "short_term_investments": null, "net_receivables": 4920000, "inventory": 10195000, "other_current_assets": null, "total_current_assets": 23824000, "net_ppe": null, "goodwill": 7154000, "intangible_assets": 584000, "goodwill_and_intangibles": 7738000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 333750000, "total_assets": 357574000, "short_term_debt": 29123000, "accounts_payable": 14537000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 64544000, "long_term_debt": 63202000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 256950000, "total_liabilities": 321494000, "total_debt": 92325000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -142807000, "total_equity": 36080000, "shares_outstanding": 46363208, "operating_cash_flow": 3164000, "stock_based_compensation": 1476000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13477000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13377000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11291000, "free_cash_flow": 16641000, "net_change_in_cash": 1078000 }, "raw_data": { "income": { "ebit": "-280000", "ebitda": "6157000", "netIncome": "-1304000", "grossProfit": "20838000", "depreciation": "None", "totalRevenue": "125154000", "costOfRevenue": "104316000", "interestIncome": "None", "incomeBeforeTax": "-1334000", "interestExpense": "1054000", "operatingIncome": "-280000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-30000", "reportedCurrency": "USD", "netInterestIncome": "-1054000", "nonInterestIncome": "None", "operatingExpenses": "21118000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "104316000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6437000", "sellingGeneralAndAdministrative": "12463000", "netIncomeFromContinuingOperations": "-1304000" }, "balance": { "goodwill": "7154000", "inventory": "10195000", "commonStock": "489000", "currentDebt": "None", "investments": "None", "totalAssets": "357574000", "longTermDebt": "63202000", "shortTermDebt": "29123000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "584000", "reportedCurrency": "USD", "retainedEarnings": "-142807000", "totalLiabilities": "321494000", "otherCurrentAssets": "23824000", "totalCurrentAssets": "23824000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4920000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "333750000", "currentAccountsPayable": "14537000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "324238000", "shortLongTermDebtTotal": "92325000", "totalShareholderEquity": "36080000", "capitalLeaseObligations": "218281000", "otherCurrentLiabilities": "64544000", "totalCurrentLiabilities": "64544000", "otherNonCurrentLiabilities": "6725000", "totalNonCurrentLiabilities": "256950000", "cashAndShortTermInvestments": "3142000", "commonStockSharesOutstanding": "46363208", "intangibleAssetsExcludingGoodwill": "584000", "cashAndCashEquivalentsAtCarryingValue": "3142000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1304000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-292000", "operatingCashflow": "3164000", "capitalExpenditures": "13477000", "changeInReceivables": "-181000", "changeInExchangeRate": "None", "cashflowFromFinancing": "11291000", "cashflowFromInvestment": "-13377000", "stockBasedCompensation": "1476000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1078000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6437000", "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" ] } } }