{ "ticker": { "uuid": "286c2f00-9c35-4246-8e89-99c589b493c2", "symbol": "SCLX", "name": "Scilex Holding Company", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Drug Manufacturers - General", "page_url": "https://sharemaestro.com/factors/ticker/286c2f00-9c35-4246-8e89-99c589b493c2/", "api_url": "https://sharemaestro.com/factors/api/tickers/286c2f00-9c35-4246-8e89-99c589b493c2/" }, "ticker_metadata": { "id": 8144, "uuid": "286c2f00-9c35-4246-8e89-99c589b493c2", "symbol": "SCLX", "name": "Scilex Holding Company", "asset_type": "equity", "market_cap": 50708000, "stock_exchange_id": 2, "industry": "Drug Manufacturers - General", "sector": "Healthcare", "description": "Scilex Holding Company, a biopharmaceutical company, focuses on developing and commercializing non-opioid therapies for patients with acute and chronic pain. The company is headquartered in Palo Alto, California.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "286c2f00-9c35-4246-8e89-99c589b493c2", "symbol": "SCLX", "name": "Scilex Holding Company", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Drug Manufacturers - General", "page_url": "https://sharemaestro.com/factors/ticker/286c2f00-9c35-4246-8e89-99c589b493c2/", "api_url": "https://sharemaestro.com/factors/api/tickers/286c2f00-9c35-4246-8e89-99c589b493c2/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.29, "value": 0.39, "quality": 0.39, "momentum": 0.39, "coverage": 0.758, "confidence": 0.758, "delta": null }, "headline_factors": { "price": 7, "market_cap": 48237000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": 1.684, "piotroski_f_score": 2, "momentum_12_1": 0.2393, "volatility_252d": 1.3569 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:29.312327+00:00", "batch_id": "" }, "size": { "price_close": 7, "market_cap": 48237000, "market_cap_usd": 48237000, "enterprise_value": 132955000, "shares_outstanding": 6891000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.4245, "pcf_ratio": null, "pfcf_ratio": 357.3003, "ev_ebitda": null, "ev_ebit": -0.3632, "ev_sales": 3.9264, "ev_fcf": 984.8222, "earnings_yield": null, "fcf_yield": 0.001, "price_to_sales": 1.4245, "price_to_book": null, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.2547 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.5965, "operating_margin": -10.8091, "net_margin": -12.3937, "ebitda_margin": -7.9051, "fcf_margin": 0.004, "roe": 1.684, "roa": -1.4292, "roic": null, "roc_greenblatt": null, "asset_turnover": 0.1153, "cash_conversion": -0.0003, "accruals_ratio": -1.418, "sbc_to_revenue": 0.4668, "piotroski_f_score": 2, "altman_z_score": -10.4255, "earnings_stability_5y": 1.3429, "revenue_stability_5y": 0.3604, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0688, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -2.1977, "net_debt_to_ebitda": -0.3165, "debt_to_assets": 0.2999, "interest_coverage": -28.6916, "current_ratio": 0.0836, "quick_ratio": 0.0746, "net_debt": 84718000, "local_beta": 0.001, "volatility_252d": 1.3569, "volatility_60d": 2.9686, "max_drawdown_12m": -0.7908, "risk_adjusted_momentum": 0.1764 }, "growth": { "revenue_growth_1y": -0.3322, "revenue_growth_3y_cagr": -0.0735, "revenue_growth_5y_cagr": 0.0513, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.9919, "book_value_growth_1y": null, "revenue_growth": -0.3322, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1049, "price_return_3m": -0.1745, "price_return_6m": -0.6345, "price_return_9m": -0.693, "price_return_12m": 0.1094, "price_return_12m_ex1m": 0.2393, "momentum_6m": -0.6345, "momentum_12m": 0.1094, "momentum_12_1": 0.2393, "distance_from_52w_high": -0.7604, "distance_from_52w_low": 0.4523, "relative_strength": -0.0486 }, "raw_ttm": { "revenue_ttm": 33862000, "gross_profit_ttm": 20200000, "ebit_ttm": -366019000, "ebitda_ttm": -267681000, "net_income_ttm": -419677000, "eps_diluted_ttm": -60.9022, "operating_cash_flow_ttm": -3298000, "capital_expenditure_ttm": 3433004.07, "fcf_ttm": 135004.07, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 12757000, "cash_and_equivalents": 3351000, "total_current_assets": 41970000, "total_current_liabilities": 501752000, "net_ppe": null, "total_assets": 293635000, "total_debt": 88069000, "total_equity": -249219000, "net_working_capital": -375064000, "book_value_per_share": -36.1659, "retained_earnings": -965056000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -322507000, "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": 61, "quality_composite": 61, "momentum_composite": 61, "growth_composite": 61, "yield_composite": 61, "svqf_composite": 67, "vc1_composite": 61, "vc2_composite": 61, "vc3_composite": 61, "trending_value_composite": null, "overall_composite": 71, "quality_value_composite": 0.39, "os_score": 0.29, "value_percentile": 0.39, "quality_percentile": 0.39, "momentum_percentile": 0.39, "factor_coverage": 0.758, "signal_confidence": 0.758, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 86, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 2688, "ticker_id": 8144, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:29.312327+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7, "market_cap": 48237000, "market_cap_usd": 48237000, "enterprise_value": 132955000, "shares_outstanding": 6891000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.42451716, "pcf_ratio": null, "pfcf_ratio": 357.30033917, "ev_ebitda": null, "ev_ebit": -0.36324617, "ev_sales": 3.92637765, "ev_fcf": 984.82216129, "earnings_yield": null, "fcf_yield": 0.00101541, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.59653889, "operating_margin": -10.80913709, "net_margin": -12.3937452, "ebitda_margin": -7.90505581, "fcf_margin": 0.00398689, "roe": 1.68396872, "roa": -1.42924719, "roic": null, "roc_greenblatt": null, "asset_turnover": 0.11532004, "cash_conversion": -0.00032169, "accruals_ratio": -1.41801556, "sbc_to_revenue": 0.46680645, "debt_to_equity": -2.19768557, "net_debt_to_ebitda": -0.31648866, "debt_to_assets": 0.29992678, "interest_coverage": -28.69162029, "current_ratio": 0.0836469, "quick_ratio": 0.07461455, "net_debt": 84718000, "revenue_growth_1y": -0.33224216, "revenue_growth_3y_cagr": -0.07345721, "revenue_growth_5y_cagr": 0.05128056, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.99185004, "book_value_growth_1y": null, "piotroski_f_score": 2, "altman_z_score": -10.42553183, "earnings_stability_5y": 1.342889, "revenue_stability_5y": 0.360376, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10485934, "price_return_3m": -0.1745283, "price_return_6m": -0.63446475, "price_return_9m": -0.69298246, "price_return_12m": 0.10935024, "price_return_12m_ex1m": 0.23930269, "distance_from_52w_high": -0.76035604, "distance_from_52w_low": 0.45228216, "relative_strength": -0.04859081, "local_beta": 0.001, "volatility_252d": 1.356867, "volatility_60d": 2.968619, "max_drawdown_12m": -0.79082506, "revenue_ttm": 33862000, "gross_profit_ttm": 20200000, "ebit_ttm": -366019000, "ebitda_ttm": -267681000, "net_income_ttm": -419677000, "eps_diluted_ttm": -60.90219126, "operating_cash_flow_ttm": -3298000, "capital_expenditure_ttm": 3433004.07, "fcf_ttm": 135004.07, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 12757000, "cash_and_equivalents": 3351000, "total_current_assets": 41970000, "total_current_liabilities": 501752000, "net_ppe": null, "total_assets": 293635000, "total_debt": 88069000, "total_equity": -249219000, "net_working_capital": -375064000, "book_value_per_share": -36.16586852, "retained_earnings": -965056000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -322507000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Healthcare", "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": 61, "quality_composite": 61, "momentum_composite": 61, "growth_composite": 61, "yield_composite": 61, "svqf_composite": 67, "vc1_composite": 61, "vc2_composite": 61, "vc3_composite": 61, "trending_value_composite": null, "overall_composite": 71, "factor_coverage": 0.758, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 86, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 7, "os": 0.29, "value": 0.39, "quality": 0.39, "momentum": 0.39, "confidence": 0.758, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 1.684, "momentum_12_1": 0.2393, "complete_fields": { "id": 2688, "ticker_id": 8144, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:29.312327+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7, "market_cap": 48237000, "market_cap_usd": 48237000, "enterprise_value": 132955000, "shares_outstanding": 6891000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.42451716, "pcf_ratio": null, "pfcf_ratio": 357.30033917, "ev_ebitda": null, "ev_ebit": -0.36324617, "ev_sales": 3.92637765, "ev_fcf": 984.82216129, "earnings_yield": null, "fcf_yield": 0.00101541, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.59653889, "operating_margin": -10.80913709, "net_margin": -12.3937452, "ebitda_margin": -7.90505581, "fcf_margin": 0.00398689, "roe": 1.68396872, "roa": -1.42924719, "roic": null, "roc_greenblatt": null, "asset_turnover": 0.11532004, "cash_conversion": -0.00032169, "accruals_ratio": -1.41801556, "sbc_to_revenue": 0.46680645, "debt_to_equity": -2.19768557, "net_debt_to_ebitda": -0.31648866, "debt_to_assets": 0.29992678, "interest_coverage": -28.69162029, "current_ratio": 0.0836469, "quick_ratio": 0.07461455, "net_debt": 84718000, "revenue_growth_1y": -0.33224216, "revenue_growth_3y_cagr": -0.07345721, "revenue_growth_5y_cagr": 0.05128056, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.99185004, "book_value_growth_1y": null, "piotroski_f_score": 2, "altman_z_score": -10.42553183, "earnings_stability_5y": 1.342889, "revenue_stability_5y": 0.360376, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10485934, "price_return_3m": -0.1745283, "price_return_6m": -0.63446475, "price_return_9m": -0.69298246, "price_return_12m": 0.10935024, "price_return_12m_ex1m": 0.23930269, "distance_from_52w_high": -0.76035604, "distance_from_52w_low": 0.45228216, "relative_strength": -0.04859081, "local_beta": 0.001, "volatility_252d": 1.356867, "volatility_60d": 2.968619, "max_drawdown_12m": -0.79082506, "revenue_ttm": 33862000, "gross_profit_ttm": 20200000, "ebit_ttm": -366019000, "ebitda_ttm": -267681000, "net_income_ttm": -419677000, "eps_diluted_ttm": -60.90219126, "operating_cash_flow_ttm": -3298000, "capital_expenditure_ttm": 3433004.07, "fcf_ttm": 135004.07, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 12757000, "cash_and_equivalents": 3351000, "total_current_assets": 41970000, "total_current_liabilities": 501752000, "net_ppe": null, "total_assets": 293635000, "total_debt": 88069000, "total_equity": -249219000, "net_working_capital": -375064000, "book_value_per_share": -36.16586852, "retained_earnings": -965056000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -322507000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Healthcare", "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": 61, "quality_composite": 61, "momentum_composite": 61, "growth_composite": 61, "yield_composite": 61, "svqf_composite": 67, "vc1_composite": 61, "vc2_composite": 61, "vc3_composite": 61, "trending_value_composite": null, "overall_composite": 71, "factor_coverage": 0.758, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 86, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:41.778831+00:00", "is_restated": false, "income_statement": { "revenue": 30253000, "cost_of_revenue": 15222000, "gross_profit": 15031000, "ebit": -272304000, "ebitda": -267681000, "pretax_income": -374027000, "tax_provision": 26000, "net_income": -358734000, "net_income_to_common": -358734000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4955000, "total_current_assets": 38358000, "total_assets": 364981000, "short_term_debt": 92276000, "long_term_debt": 22480000, "total_debt": 114756000, "total_liabilities": 576733000, "total_equity": -207781000, "shares_outstanding": 11034000, "goodwill_and_intangibles": 72569000 }, "cash_flow": { "operating_cash_flow": 3816000, "capital_expenditure": 133000, "free_cash_flow": 3949000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165596, "ticker_id": 8144, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:41.778831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-272304000", "ebitda": "-267681000", "netIncome": "-358734000", "grossProfit": "15031000", "depreciation": "None", "totalRevenue": "30253000", "costOfRevenue": "15222000", "interestIncome": "None", "incomeBeforeTax": "-374027000", "interestExpense": "11459000", "operatingIncome": "-272304000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "26000", "reportedCurrency": "USD", "netInterestIncome": "-11459000", "nonInterestIncome": "None", "operatingExpenses": "287335000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20710000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15222000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4623000", "sellingGeneralAndAdministrative": "266884000", "netIncomeFromContinuingOperations": "-374053000" }, "balance": { "goodwill": "13481000", "inventory": "4789000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "364981000", "longTermDebt": "22480000", "shortTermDebt": "92276000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "59088000", "reportedCurrency": "USD", "retainedEarnings": "-921786000", "totalLiabilities": "576733000", "otherCurrentAssets": "7344000", "totalCurrentAssets": "38358000", "currentLongTermDebt": "86779000", "longTermInvestments": "128040000", "shortTermInvestments": "6026000", "currentNetReceivables": "15244000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "326623000", "currentAccountsPayable": "86266000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "132543000", "totalShareholderEquity": "-207781000", "capitalLeaseObligations": "14884000", "otherCurrentLiabilities": "305110000", "totalCurrentLiabilities": "483652000", "otherNonCurrentLiabilities": "175000", "totalNonCurrentLiabilities": "93080999", "cashAndShortTermInvestments": "4955000", "commonStockSharesOutstanding": "11034000", "intangibleAssetsExcludingGoodwill": "59088000", "cashAndCashEquivalentsAtCarryingValue": "4955000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-358734000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1799000", "operatingCashflow": "3816000", "capitalExpenditures": "133000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5461000", "cashflowFromInvestment": "4084000", "stockBasedCompensation": "15492000", "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": "4623000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 30253000, "cost_of_revenue": 15222000, "gross_profit": 15031000, "research_and_development": 20710000, "selling_general_admin": 266884000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -272304000, "depreciation_amortisation": 4623000, "ebitda": -267681000, "interest_expense": 11459000, "interest_income": null, "other_non_operating": null, "pretax_income": -374027000, "tax_provision": 26000, "effective_tax_rate": null, "net_income": -358734000, "net_income_continuing_ops": -374053000, "net_income_to_common": -358734000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4955000, "short_term_investments": 6026000, "net_receivables": 15244000, "inventory": 4789000, "other_current_assets": null, "total_current_assets": 38358000, "net_ppe": null, "goodwill": 13481000, "intangible_assets": 59088000, "goodwill_and_intangibles": 72569000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 326623000, "total_assets": 364981000, "short_term_debt": 92276000, "accounts_payable": 86266000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 483652000, "long_term_debt": 22480000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 93080999, "total_liabilities": 576733000, "total_debt": 114756000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -921786000, "total_equity": -207781000, "shares_outstanding": 11034000, "operating_cash_flow": 3816000, "stock_based_compensation": 15492000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 133000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4084000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5461000, "free_cash_flow": 3949000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-272304000", "ebitda": "-267681000", "netIncome": "-358734000", "grossProfit": "15031000", "depreciation": "None", "totalRevenue": "30253000", "costOfRevenue": "15222000", "interestIncome": "None", "incomeBeforeTax": "-374027000", "interestExpense": "11459000", "operatingIncome": "-272304000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "26000", "reportedCurrency": "USD", "netInterestIncome": "-11459000", "nonInterestIncome": "None", "operatingExpenses": "287335000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20710000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15222000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4623000", "sellingGeneralAndAdministrative": "266884000", "netIncomeFromContinuingOperations": "-374053000" }, "balance": { "goodwill": "13481000", "inventory": "4789000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "364981000", "longTermDebt": "22480000", "shortTermDebt": "92276000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "59088000", "reportedCurrency": "USD", "retainedEarnings": "-921786000", "totalLiabilities": "576733000", "otherCurrentAssets": "7344000", "totalCurrentAssets": "38358000", "currentLongTermDebt": "86779000", "longTermInvestments": "128040000", "shortTermInvestments": "6026000", "currentNetReceivables": "15244000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "326623000", "currentAccountsPayable": "86266000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "132543000", "totalShareholderEquity": "-207781000", "capitalLeaseObligations": "14884000", "otherCurrentLiabilities": "305110000", "totalCurrentLiabilities": "483652000", "otherNonCurrentLiabilities": "175000", "totalNonCurrentLiabilities": "93080999", "cashAndShortTermInvestments": "4955000", "commonStockSharesOutstanding": "11034000", "intangibleAssetsExcludingGoodwill": "59088000", "cashAndCashEquivalentsAtCarryingValue": "4955000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-358734000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1799000", "operatingCashflow": "3816000", "capitalExpenditures": "133000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5461000", "cashflowFromInvestment": "4084000", "stockBasedCompensation": "15492000", "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": "4623000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:41.778831+00:00", "is_restated": false, "income_statement": { "revenue": 56590000, "cost_of_revenue": 16689000, "gross_profit": 39901000, "ebit": -70845000, "ebitda": -66799000, "pretax_income": -72808000, "tax_provision": -1000, "net_income": -72807000, "net_income_to_common": -72807000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3272000, "total_current_assets": 41547000, "total_assets": 92953000, "short_term_debt": 35590000, "long_term_debt": 845000, "total_debt": 36435000, "total_liabilities": 285594000, "total_equity": -192641000, "shares_outstanding": 6951796, "goodwill_and_intangibles": 45934000 }, "cash_flow": { "operating_cash_flow": 19349000, "capital_expenditure": 600000, "free_cash_flow": 19949000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165601, "ticker_id": 8144, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:41.778831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-70845000", "ebitda": "-66799000", "netIncome": "-72807000", "grossProfit": "39901000", "depreciation": "None", "totalRevenue": "56590000", "costOfRevenue": "16689000", "interestIncome": "None", "incomeBeforeTax": "-72808000", "interestExpense": "1963000", "operatingIncome": "-83396000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1000", "reportedCurrency": "USD", "netInterestIncome": "-1963000", "nonInterestIncome": "None", "operatingExpenses": "123297000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9641000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16689000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4046000", "sellingGeneralAndAdministrative": "119016000", "netIncomeFromContinuingOperations": "-72807000" }, "balance": { "goodwill": "13481000", "inventory": "2436000", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "92953000", "longTermDebt": "845000", "shortTermDebt": "35590000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "32453000", "reportedCurrency": "USD", "retainedEarnings": "-563052000", "totalLiabilities": "285594000", "otherCurrentAssets": "9397000", "totalCurrentAssets": "41547000", "currentLongTermDebt": "34876000", "longTermInvestments": "2420000", "shortTermInvestments": "None", "currentNetReceivables": "26442000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "51406000", "currentAccountsPayable": "52620000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "37958000", "totalShareholderEquity": "-192641000", "capitalLeaseObligations": "2237000", "otherCurrentLiabilities": "170549000", "totalCurrentLiabilities": "259635000", "otherNonCurrentLiabilities": "155000", "totalNonCurrentLiabilities": "25959000", "cashAndShortTermInvestments": "3272000", "commonStockSharesOutstanding": "6951796", "intangibleAssetsExcludingGoodwill": "32453000", "cashAndCashEquivalentsAtCarryingValue": "3272000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-72807000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1462000", "operatingCashflow": "19349000", "capitalExpenditures": "600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18131000", "cashflowFromInvestment": "-2675000", "stockBasedCompensation": "15689000", "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": "4046000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 56590000, "cost_of_revenue": 16689000, "gross_profit": 39901000, "research_and_development": 9641000, "selling_general_admin": 119016000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -70845000, "depreciation_amortisation": 4046000, "ebitda": -66799000, "interest_expense": 1963000, "interest_income": null, "other_non_operating": null, "pretax_income": -72808000, "tax_provision": -1000, "effective_tax_rate": null, "net_income": -72807000, "net_income_continuing_ops": -72807000, "net_income_to_common": -72807000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3272000, "short_term_investments": null, "net_receivables": 26442000, "inventory": 2436000, "other_current_assets": null, "total_current_assets": 41547000, "net_ppe": null, "goodwill": 13481000, "intangible_assets": 32453000, "goodwill_and_intangibles": 45934000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 51406000, "total_assets": 92953000, "short_term_debt": 35590000, "accounts_payable": 52620000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 259635000, "long_term_debt": 845000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 25959000, "total_liabilities": 285594000, "total_debt": 36435000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -563052000, "total_equity": -192641000, "shares_outstanding": 6951796, "operating_cash_flow": 19349000, "stock_based_compensation": 15689000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2675000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18131000, "free_cash_flow": 19949000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-70845000", "ebitda": "-66799000", "netIncome": "-72807000", "grossProfit": "39901000", "depreciation": "None", "totalRevenue": "56590000", "costOfRevenue": "16689000", "interestIncome": "None", "incomeBeforeTax": "-72808000", "interestExpense": "1963000", "operatingIncome": "-83396000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1000", "reportedCurrency": "USD", "netInterestIncome": "-1963000", "nonInterestIncome": "None", "operatingExpenses": "123297000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9641000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16689000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4046000", "sellingGeneralAndAdministrative": "119016000", "netIncomeFromContinuingOperations": "-72807000" }, "balance": { "goodwill": "13481000", "inventory": "2436000", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "92953000", "longTermDebt": "845000", "shortTermDebt": "35590000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "32453000", "reportedCurrency": "USD", "retainedEarnings": "-563052000", "totalLiabilities": "285594000", "otherCurrentAssets": "9397000", "totalCurrentAssets": "41547000", "currentLongTermDebt": "34876000", "longTermInvestments": "2420000", "shortTermInvestments": "None", "currentNetReceivables": "26442000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "51406000", "currentAccountsPayable": "52620000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "37958000", "totalShareholderEquity": "-192641000", "capitalLeaseObligations": "2237000", "otherCurrentLiabilities": "170549000", "totalCurrentLiabilities": "259635000", "otherNonCurrentLiabilities": "155000", "totalNonCurrentLiabilities": "25959000", "cashAndShortTermInvestments": "3272000", "commonStockSharesOutstanding": "6951796", "intangibleAssetsExcludingGoodwill": "32453000", "cashAndCashEquivalentsAtCarryingValue": "3272000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-72807000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1462000", "operatingCashflow": "19349000", "capitalExpenditures": "600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18131000", "cashflowFromInvestment": "-2675000", "stockBasedCompensation": "15689000", "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": "4046000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:41.778831+00:00", "is_restated": false, "income_statement": { "revenue": 46743000, "cost_of_revenue": 15681000, "gross_profit": 31062000, "ebit": -113250000, "ebitda": -109104000, "pretax_income": -114318000, "tax_provision": 13000, "net_income": -114331000, "net_income_to_common": -114331000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3921000, "total_current_assets": 46781000, "total_assets": 101309000, "short_term_debt": 109188000, "long_term_debt": 17038000, "total_debt": 126226000, "total_liabilities": 274247000, "total_equity": -172938000, "shares_outstanding": 3722614, "goodwill_and_intangibles": 49966000 }, "cash_flow": { "operating_cash_flow": -20707000, "capital_expenditure": 330000, "free_cash_flow": -20377000, "dividends_paid": 10000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165606, "ticker_id": 8144, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:41.778831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-113250000", "ebitda": "-109104000", "netIncome": "-114331000", "grossProfit": "31062000", "depreciation": "None", "totalRevenue": "46743000", "costOfRevenue": "15681000", "interestIncome": "None", "incomeBeforeTax": "-114318000", "interestExpense": "1068000", "operatingIncome": "-105431000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "13000", "reportedCurrency": "USD", "netInterestIncome": "-1525000", "nonInterestIncome": "None", "operatingExpenses": "136493000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12746000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15681000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4146000", "sellingGeneralAndAdministrative": "119645000", "netIncomeFromContinuingOperations": "-110815000" }, "balance": { "goodwill": "13481000", "inventory": "4214000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "101309000", "longTermDebt": "17038000", "shortTermDebt": "109188000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "36485000", "reportedCurrency": "USD", "retainedEarnings": "-490245000", "totalLiabilities": "274247000", "otherCurrentAssets": "4049000", "totalCurrentAssets": "46781000", "currentLongTermDebt": "108429000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "34597000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "54528000", "currentAccountsPayable": "40954000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "128463000", "totalShareholderEquity": "-172938000", "capitalLeaseObligations": "2996000", "otherCurrentLiabilities": "98786000", "totalCurrentLiabilities": "250380000", "otherNonCurrentLiabilities": "179000", "totalNonCurrentLiabilities": "23867000", "cashAndShortTermInvestments": "3921000", "commonStockSharesOutstanding": "3722614", "intangibleAssetsExcludingGoodwill": "36485000", "cashAndCashEquivalentsAtCarryingValue": "3921000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-114331000", "profitLoss": "None", "dividendPayout": "10000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2838000", "operatingCashflow": "-20707000", "capitalExpenditures": "330000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23582000", "cashflowFromInvestment": "-330000", "stockBasedCompensation": "14596000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4146000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 46743000, "cost_of_revenue": 15681000, "gross_profit": 31062000, "research_and_development": 12746000, "selling_general_admin": 119645000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -113250000, "depreciation_amortisation": 4146000, "ebitda": -109104000, "interest_expense": 1068000, "interest_income": null, "other_non_operating": null, "pretax_income": -114318000, "tax_provision": 13000, "effective_tax_rate": null, "net_income": -114331000, "net_income_continuing_ops": -110815000, "net_income_to_common": -114331000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3921000, "short_term_investments": null, "net_receivables": 34597000, "inventory": 4214000, "other_current_assets": null, "total_current_assets": 46781000, "net_ppe": null, "goodwill": 13481000, "intangible_assets": 36485000, "goodwill_and_intangibles": 49966000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 54528000, "total_assets": 101309000, "short_term_debt": 109188000, "accounts_payable": 40954000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 250380000, "long_term_debt": 17038000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 23867000, "total_liabilities": 274247000, "total_debt": 126226000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -490245000, "total_equity": -172938000, "shares_outstanding": 3722614, "operating_cash_flow": -20707000, "stock_based_compensation": 14596000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 330000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -330000, "dividends_paid": 10000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 23582000, "free_cash_flow": -20377000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-113250000", "ebitda": "-109104000", "netIncome": "-114331000", "grossProfit": "31062000", "depreciation": "None", "totalRevenue": "46743000", "costOfRevenue": "15681000", "interestIncome": "None", "incomeBeforeTax": "-114318000", "interestExpense": "1068000", "operatingIncome": "-105431000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "13000", "reportedCurrency": "USD", "netInterestIncome": "-1525000", "nonInterestIncome": "None", "operatingExpenses": "136493000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12746000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15681000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4146000", "sellingGeneralAndAdministrative": "119645000", "netIncomeFromContinuingOperations": "-110815000" }, "balance": { "goodwill": "13481000", "inventory": "4214000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "101309000", "longTermDebt": "17038000", "shortTermDebt": "109188000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "36485000", "reportedCurrency": "USD", "retainedEarnings": "-490245000", "totalLiabilities": "274247000", "otherCurrentAssets": "4049000", "totalCurrentAssets": "46781000", "currentLongTermDebt": "108429000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "34597000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "54528000", "currentAccountsPayable": "40954000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "128463000", "totalShareholderEquity": "-172938000", "capitalLeaseObligations": "2996000", "otherCurrentLiabilities": "98786000", "totalCurrentLiabilities": "250380000", "otherNonCurrentLiabilities": "179000", "totalNonCurrentLiabilities": "23867000", "cashAndShortTermInvestments": "3921000", "commonStockSharesOutstanding": "3722614", "intangibleAssetsExcludingGoodwill": "36485000", "cashAndCashEquivalentsAtCarryingValue": "3921000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-114331000", "profitLoss": "None", "dividendPayout": "10000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2838000", "operatingCashflow": "-20707000", "capitalExpenditures": "330000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23582000", "cashflowFromInvestment": "-330000", "stockBasedCompensation": "14596000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4146000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:41.778831+00:00", "is_restated": false, "income_statement": { "revenue": 38034000, "cost_of_revenue": 10797000, "gross_profit": 27237000, "ebit": -13756000, "ebitda": -9303000, "pretax_income": -23360000, "tax_provision": 4000, "net_income": -23364000, "net_income_to_common": -23364000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2184000, "total_current_assets": 29608000, "total_assets": 86527000, "short_term_debt": 745000, "long_term_debt": null, "total_debt": 745000, "total_liabilities": 50288000, "total_equity": 36239000, "shares_outstanding": 3834837, "goodwill_and_intangibles": 54072000 }, "cash_flow": { "operating_cash_flow": -21258000, "capital_expenditure": 2067000, "free_cash_flow": -19191000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165611, "ticker_id": 8144, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:41.778831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13756000", "ebitda": "-9303000", "netIncome": "-23364000", "grossProfit": "27237000", "depreciation": "None", "totalRevenue": "38034000", "costOfRevenue": "10797000", "interestIncome": "None", "incomeBeforeTax": "-23360000", "interestExpense": "9604000", "operatingIncome": "-50634000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "4000", "reportedCurrency": "USD", "netInterestIncome": "-9604000", "nonInterestIncome": "None", "operatingExpenses": "77871000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9054000", "otherNonOperatingIncome": "36878000", "costofGoodsAndServicesSold": "10797000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4453000", "sellingGeneralAndAdministrative": "64895000", "netIncomeFromContinuingOperations": "-23364000" }, "balance": { "goodwill": "13481000", "inventory": "1378000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "86527000", "longTermDebt": "None", "shortTermDebt": "745000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "40591000", "reportedCurrency": "USD", "retainedEarnings": "-375914000", "totalLiabilities": "50288000", "otherCurrentAssets": "4810000", "totalCurrentAssets": "29608000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "21236000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "56919000", "currentAccountsPayable": "8450000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "772000", "shortLongTermDebtTotal": "1410000", "totalShareholderEquity": "36239000", "capitalLeaseObligations": "1410000", "otherCurrentLiabilities": "35647000", "totalCurrentLiabilities": "44842000", "otherNonCurrentLiabilities": "4215000", "totalNonCurrentLiabilities": "5446000", "cashAndShortTermInvestments": "2184000", "commonStockSharesOutstanding": "3834837", "intangibleAssetsExcludingGoodwill": "40591000", "cashAndCashEquivalentsAtCarryingValue": "2184000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23364000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "1184000", "operatingCashflow": "-21258000", "capitalExpenditures": "2067000", "changeInReceivables": "-6968000", "changeInExchangeRate": "None", "cashflowFromFinancing": "21171000", "cashflowFromInvestment": "-2067000", "stockBasedCompensation": "5280000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2154000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "96000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3961000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 38034000, "cost_of_revenue": 10797000, "gross_profit": 27237000, "research_and_development": 9054000, "selling_general_admin": 64895000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13756000, "depreciation_amortisation": 4453000, "ebitda": -9303000, "interest_expense": 9604000, "interest_income": null, "other_non_operating": null, "pretax_income": -23360000, "tax_provision": 4000, "effective_tax_rate": null, "net_income": -23364000, "net_income_continuing_ops": -23364000, "net_income_to_common": -23364000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2184000, "short_term_investments": null, "net_receivables": 21236000, "inventory": 1378000, "other_current_assets": null, "total_current_assets": 29608000, "net_ppe": null, "goodwill": 13481000, "intangible_assets": 40591000, "goodwill_and_intangibles": 54072000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 56919000, "total_assets": 86527000, "short_term_debt": 745000, "accounts_payable": 8450000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 44842000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5446000, "total_liabilities": 50288000, "total_debt": 745000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -375914000, "total_equity": 36239000, "shares_outstanding": 3834837, "operating_cash_flow": -21258000, "stock_based_compensation": 5280000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2067000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2067000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21171000, "free_cash_flow": -19191000, "net_change_in_cash": -2154000 }, "raw_data": { "income": { "ebit": "-13756000", "ebitda": "-9303000", "netIncome": "-23364000", "grossProfit": "27237000", "depreciation": "None", "totalRevenue": "38034000", "costOfRevenue": "10797000", "interestIncome": "None", "incomeBeforeTax": "-23360000", "interestExpense": "9604000", "operatingIncome": "-50634000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "4000", "reportedCurrency": "USD", "netInterestIncome": "-9604000", "nonInterestIncome": "None", "operatingExpenses": "77871000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9054000", "otherNonOperatingIncome": "36878000", "costofGoodsAndServicesSold": "10797000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4453000", "sellingGeneralAndAdministrative": "64895000", "netIncomeFromContinuingOperations": "-23364000" }, "balance": { "goodwill": "13481000", "inventory": "1378000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "86527000", "longTermDebt": "None", "shortTermDebt": "745000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "40591000", "reportedCurrency": "USD", "retainedEarnings": "-375914000", "totalLiabilities": "50288000", "otherCurrentAssets": "4810000", "totalCurrentAssets": "29608000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "21236000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "56919000", "currentAccountsPayable": "8450000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "772000", "shortLongTermDebtTotal": "1410000", "totalShareholderEquity": "36239000", "capitalLeaseObligations": "1410000", "otherCurrentLiabilities": "35647000", "totalCurrentLiabilities": "44842000", "otherNonCurrentLiabilities": "4215000", "totalNonCurrentLiabilities": "5446000", "cashAndShortTermInvestments": "2184000", "commonStockSharesOutstanding": "3834837", "intangibleAssetsExcludingGoodwill": "40591000", "cashAndCashEquivalentsAtCarryingValue": "2184000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23364000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "1184000", "operatingCashflow": "-21258000", "capitalExpenditures": "2067000", "changeInReceivables": "-6968000", "changeInExchangeRate": "None", "cashflowFromFinancing": "21171000", "cashflowFromInvestment": "-2067000", "stockBasedCompensation": "5280000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2154000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "96000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3961000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:41.778831+00:00", "is_restated": false, "income_statement": { "revenue": 31317000, "cost_of_revenue": 3634000, "gross_profit": 27683000, "ebit": -76655000, "ebitda": -72876000, "pretax_income": -88419000, "tax_provision": 5000, "net_income": -88424000, "net_income_to_common": -88424000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4338000, "total_current_assets": 23003000, "total_assets": 77932000, "short_term_debt": 58058000, "long_term_debt": 3834699, "total_debt": 61892699, "total_liabilities": 301808000, "total_equity": -223876000, "shares_outstanding": 3795753, "goodwill_and_intangibles": 52283000 }, "cash_flow": { "operating_cash_flow": -28664000, "capital_expenditure": 7000, "free_cash_flow": -28657000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165616, "ticker_id": 8144, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:41.778831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-76655000", "ebitda": "-72876000", "netIncome": "-88424000", "grossProfit": "27683000", "depreciation": "None", "totalRevenue": "31317000", "costOfRevenue": "3634000", "interestIncome": "0", "incomeBeforeTax": "-88419000", "interestExpense": "11764000", "operatingIncome": "-35838000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "5000", "reportedCurrency": "USD", "netInterestIncome": "-39764000", "nonInterestIncome": "None", "operatingExpenses": "63521000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9201000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3634000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3779000", "sellingGeneralAndAdministrative": "50582000", "netIncomeFromContinuingOperations": "-1005498" }, "balance": { "goodwill": "13481000", "inventory": "2562000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "77932000", "longTermDebt": "3834699", "shortTermDebt": "58058000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "38802000", "reportedCurrency": "USD", "retainedEarnings": "-352550000", "totalLiabilities": "301808000", "otherCurrentAssets": "1835000", "totalCurrentAssets": "23003000", "currentLongTermDebt": "57558000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14268000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "54929000", "currentAccountsPayable": "4284000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2108000", "shortLongTermDebtTotal": "154746000", "totalShareholderEquity": "-223876000", "capitalLeaseObligations": "1648000", "otherCurrentLiabilities": "107078000", "totalCurrentLiabilities": "169420000", "otherNonCurrentLiabilities": "6892", "totalNonCurrentLiabilities": "132388000", "cashAndShortTermInvestments": "4338000", "commonStockSharesOutstanding": "3795753", "intangibleAssetsExcludingGoodwill": "38802000", "cashAndCashEquivalentsAtCarryingValue": "4338000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-88424000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1417000", "operatingCashflow": "-28664000", "capitalExpenditures": "7000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28163000", "cashflowFromInvestment": "-139380000", "stockBasedCompensation": "5822000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "477410", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "140313740", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3779000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 31317000, "cost_of_revenue": 3634000, "gross_profit": 27683000, "research_and_development": 9201000, "selling_general_admin": 50582000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -76655000, "depreciation_amortisation": 3779000, "ebitda": -72876000, "interest_expense": 11764000, "interest_income": null, "other_non_operating": null, "pretax_income": -88419000, "tax_provision": 5000, "effective_tax_rate": null, "net_income": -88424000, "net_income_continuing_ops": -1005498, "net_income_to_common": -88424000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4338000, "short_term_investments": null, "net_receivables": 14268000, "inventory": 2562000, "other_current_assets": null, "total_current_assets": 23003000, "net_ppe": null, "goodwill": 13481000, "intangible_assets": 38802000, "goodwill_and_intangibles": 52283000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 54929000, "total_assets": 77932000, "short_term_debt": 58058000, "accounts_payable": 4284000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 169420000, "long_term_debt": 3834699, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 132388000, "total_liabilities": 301808000, "total_debt": 61892699, "preferred_stock": null, "minority_interest": null, "retained_earnings": -352550000, "total_equity": -223876000, "shares_outstanding": 3795753, "operating_cash_flow": -28664000, "stock_based_compensation": 5822000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -139380000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 28163000, "free_cash_flow": -28657000, "net_change_in_cash": 477410 }, "raw_data": { "income": { "ebit": "-76655000", "ebitda": "-72876000", "netIncome": "-88424000", "grossProfit": "27683000", "depreciation": "None", "totalRevenue": "31317000", "costOfRevenue": "3634000", "interestIncome": "0", "incomeBeforeTax": "-88419000", "interestExpense": "11764000", "operatingIncome": "-35838000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "5000", "reportedCurrency": "USD", "netInterestIncome": "-39764000", "nonInterestIncome": "None", "operatingExpenses": "63521000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9201000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3634000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3779000", "sellingGeneralAndAdministrative": "50582000", "netIncomeFromContinuingOperations": "-1005498" }, "balance": { "goodwill": "13481000", "inventory": "2562000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "77932000", "longTermDebt": "3834699", "shortTermDebt": "58058000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "38802000", "reportedCurrency": "USD", "retainedEarnings": "-352550000", "totalLiabilities": "301808000", "otherCurrentAssets": "1835000", "totalCurrentAssets": "23003000", "currentLongTermDebt": "57558000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14268000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "54929000", "currentAccountsPayable": "4284000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2108000", "shortLongTermDebtTotal": "154746000", "totalShareholderEquity": "-223876000", "capitalLeaseObligations": "1648000", "otherCurrentLiabilities": "107078000", "totalCurrentLiabilities": "169420000", "otherNonCurrentLiabilities": "6892", "totalNonCurrentLiabilities": "132388000", "cashAndShortTermInvestments": "4338000", "commonStockSharesOutstanding": "3795753", "intangibleAssetsExcludingGoodwill": "38802000", "cashAndCashEquivalentsAtCarryingValue": "4338000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-88424000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1417000", "operatingCashflow": "-28664000", "capitalExpenditures": "7000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28163000", "cashflowFromInvestment": "-139380000", "stockBasedCompensation": "5822000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "477410", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "140313740", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3779000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:41.778831+00:00", "is_restated": false, "income_statement": { "revenue": 23560000, "cost_of_revenue": 2149000, "gross_profit": 21411000, "ebit": -35258000, "ebitda": -31481000, "pretax_income": -47572000, "tax_provision": -53000, "net_income": -47519000, "net_income_to_common": -47519000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4839000, "total_current_assets": 22424000, "total_assets": 81504000, "short_term_debt": 29320000, "long_term_debt": 107658000, "total_debt": 136978000, "total_liabilities": 223187000, "total_equity": -141683000, "shares_outstanding": 4031194, "goodwill_and_intangibles": 56021000 }, "cash_flow": { "operating_cash_flow": -31461000, "capital_expenditure": 25000, "free_cash_flow": -31436000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165621, "ticker_id": 8144, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:41.778831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-35258000", "ebitda": "-31481000", "netIncome": "-47519000", "grossProfit": "21411000", "depreciation": "None", "totalRevenue": "23560000", "costOfRevenue": "2149000", "interestIncome": "0", "incomeBeforeTax": "-47572000", "interestExpense": "13116000", "operatingIncome": "-35258000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-53000", "reportedCurrency": "USD", "netInterestIncome": "-13116000", "nonInterestIncome": "None", "operatingExpenses": "56669000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9961000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2149000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3777000", "sellingGeneralAndAdministrative": "42970000", "netIncomeFromContinuingOperations": "-47519000" }, "balance": { "goodwill": "13481000", "inventory": "1145000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "81504000", "longTermDebt": "107658000", "shortTermDebt": "29320000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "42540000", "reportedCurrency": "USD", "retainedEarnings": "-264125999", "totalLiabilities": "223187000", "otherCurrentAssets": "3314000", "totalCurrentAssets": "22424000", "currentLongTermDebt": "28896000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13126000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "59080000", "currentAccountsPayable": "8119999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2521000", "shortLongTermDebtTotal": "138627000", "totalShareholderEquity": "-141683000", "capitalLeaseObligations": "2073000", "otherCurrentLiabilities": "41040001", "totalCurrentLiabilities": "78480000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "144707000", "cashAndShortTermInvestments": "4839000", "commonStockSharesOutstanding": "4031194", "intangibleAssetsExcludingGoodwill": "42540000", "cashAndCashEquivalentsAtCarryingValue": "4839000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47519000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "2379000", "operatingCashflow": "-31461000", "capitalExpenditures": "25000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19170000", "cashflowFromInvestment": "-25000", "stockBasedCompensation": "5395000", "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": "3777000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 23560000, "cost_of_revenue": 2149000, "gross_profit": 21411000, "research_and_development": 9961000, "selling_general_admin": 42970000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -35258000, "depreciation_amortisation": 3777000, "ebitda": -31481000, "interest_expense": 13116000, "interest_income": null, "other_non_operating": null, "pretax_income": -47572000, "tax_provision": -53000, "effective_tax_rate": null, "net_income": -47519000, "net_income_continuing_ops": -47519000, "net_income_to_common": -47519000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4839000, "short_term_investments": null, "net_receivables": 13126000, "inventory": 1145000, "other_current_assets": null, "total_current_assets": 22424000, "net_ppe": null, "goodwill": 13481000, "intangible_assets": 42540000, "goodwill_and_intangibles": 56021000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 59080000, "total_assets": 81504000, "short_term_debt": 29320000, "accounts_payable": 8119999, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 78480000, "long_term_debt": 107658000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 144707000, "total_liabilities": 223187000, "total_debt": 136978000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -264125999, "total_equity": -141683000, "shares_outstanding": 4031194, "operating_cash_flow": -31461000, "stock_based_compensation": 5395000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19170000, "free_cash_flow": -31436000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-35258000", "ebitda": "-31481000", "netIncome": "-47519000", "grossProfit": "21411000", "depreciation": "None", "totalRevenue": "23560000", "costOfRevenue": "2149000", "interestIncome": "0", "incomeBeforeTax": "-47572000", "interestExpense": "13116000", "operatingIncome": "-35258000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-53000", "reportedCurrency": "USD", "netInterestIncome": "-13116000", "nonInterestIncome": "None", "operatingExpenses": "56669000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9961000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2149000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3777000", "sellingGeneralAndAdministrative": "42970000", "netIncomeFromContinuingOperations": "-47519000" }, "balance": { "goodwill": "13481000", "inventory": "1145000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "81504000", "longTermDebt": "107658000", "shortTermDebt": "29320000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "42540000", "reportedCurrency": "USD", "retainedEarnings": "-264125999", "totalLiabilities": "223187000", "otherCurrentAssets": "3314000", "totalCurrentAssets": "22424000", "currentLongTermDebt": "28896000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13126000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "59080000", "currentAccountsPayable": "8119999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2521000", "shortLongTermDebtTotal": "138627000", "totalShareholderEquity": "-141683000", "capitalLeaseObligations": "2073000", "otherCurrentLiabilities": "41040001", "totalCurrentLiabilities": "78480000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "144707000", "cashAndShortTermInvestments": "4839000", "commonStockSharesOutstanding": "4031194", "intangibleAssetsExcludingGoodwill": "42540000", "cashAndCashEquivalentsAtCarryingValue": "4839000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47519000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "2379000", "operatingCashflow": "-31461000", "capitalExpenditures": "25000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19170000", "cashflowFromInvestment": "-25000", "stockBasedCompensation": "5395000", "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": "3777000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:41.778831+00:00", "is_restated": false, "income_statement": { "revenue": 21033000, "cost_of_revenue": 5802000, "gross_profit": 15231000, "ebit": -161703000, "ebitda": -157953000, "pretax_income": -178592000, "tax_provision": 2000, "net_income": -178594000, "net_income_to_common": -178594000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 4031194, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -60421000, "capital_expenditure": 584000, "free_cash_flow": -59837000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165626, "ticker_id": 8144, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:41.778831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-161703000", "ebitda": "-157953000", "netIncome": "-178594000", "grossProfit": "15231000", "depreciation": "None", "totalRevenue": "21033000", "costOfRevenue": "5802000", "interestIncome": "460000", "incomeBeforeTax": "-178592000", "interestExpense": "16889000", "operatingIncome": "-138695000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2000", "reportedCurrency": "USD", "netInterestIncome": "-16429000", "nonInterestIncome": "None", "operatingExpenses": "153926000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "85517000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5802000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3750000", "sellingGeneralAndAdministrative": "64696000", "netIncomeFromContinuingOperations": "-178594000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "4031194", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-178594000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1116000", "operatingCashflow": "-60421000", "capitalExpenditures": "584000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15776000", "cashflowFromInvestment": "-17624000", "stockBasedCompensation": "4330000", "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": "3750000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 21033000, "cost_of_revenue": 5802000, "gross_profit": 15231000, "research_and_development": 85517000, "selling_general_admin": 64696000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -161703000, "depreciation_amortisation": 3750000, "ebitda": -157953000, "interest_expense": 16889000, "interest_income": null, "other_non_operating": null, "pretax_income": -178592000, "tax_provision": 2000, "effective_tax_rate": null, "net_income": -178594000, "net_income_continuing_ops": -178594000, "net_income_to_common": -178594000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 4031194, "operating_cash_flow": -60421000, "stock_based_compensation": 4330000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 584000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17624000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 15776000, "free_cash_flow": -59837000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-161703000", "ebitda": "-157953000", "netIncome": "-178594000", "grossProfit": "15231000", "depreciation": "None", "totalRevenue": "21033000", "costOfRevenue": "5802000", "interestIncome": "460000", "incomeBeforeTax": "-178592000", "interestExpense": "16889000", "operatingIncome": "-138695000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2000", "reportedCurrency": "USD", "netInterestIncome": "-16429000", "nonInterestIncome": "None", "operatingExpenses": "153926000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "85517000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5802000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3750000", "sellingGeneralAndAdministrative": "64696000", "netIncomeFromContinuingOperations": "-178594000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "4031194", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-178594000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1116000", "operatingCashflow": "-60421000", "capitalExpenditures": "584000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15776000", "cashflowFromInvestment": "-17624000", "stockBasedCompensation": "4330000", "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": "3750000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:41.778831+00:00", "is_restated": false, "income_statement": { "revenue": 8613000, "cost_of_revenue": 4447000, "gross_profit": 4166000, "ebit": -32169000, "ebitda": -29300000, "pretax_income": -45650000, "tax_provision": 5999, "net_income": -43270000, "net_income_to_common": -43270000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3351000, "total_current_assets": 41970000, "total_assets": 293635000, "short_term_debt": 88069000, "long_term_debt": null, "total_debt": 88069000, "total_liabilities": 547705000, "total_equity": -249219000, "shares_outstanding": 6891000, "goodwill_and_intangibles": 73288000 }, "cash_flow": { "operating_cash_flow": -1107000, "capital_expenditure": 3050000, "free_cash_flow": 1943000, "dividends_paid": 525000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165594, "ticker_id": 8144, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:41.778831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-32169000", "ebitda": "-29300000", "netIncome": "-43270000", "grossProfit": "4166000", "depreciation": "None", "totalRevenue": "8613000", "costOfRevenue": "4447000", "interestIncome": "None", "incomeBeforeTax": "-45650000", "interestExpense": "3779000", "operatingIncome": "-32169000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "5999", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "36335000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3210000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4447000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2869000", "sellingGeneralAndAdministrative": "31033000", "netIncomeFromContinuingOperations": "-45650000" }, "balance": { "goodwill": "13481000", "inventory": "4532000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "293635000", "longTermDebt": "None", "shortTermDebt": "88069000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "59807000", "reportedCurrency": "USD", "retainedEarnings": "-965056000", "totalLiabilities": "547705000", "otherCurrentAssets": "4230000", "totalCurrentAssets": "41970000", "currentLongTermDebt": "83550000", "longTermInvestments": "83929000", "shortTermInvestments": "10000", "currentNetReceivables": "29847000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "251665000", "currentAccountsPayable": "101578000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "106359000", "totalShareholderEquity": "-249219000", "capitalLeaseObligations": "14409000", "otherCurrentLiabilities": "312105000", "totalCurrentLiabilities": "501752000", "otherNonCurrentLiabilities": "177000", "totalNonCurrentLiabilities": "45953000", "cashAndShortTermInvestments": "3351000", "commonStockSharesOutstanding": "6891000", "intangibleAssetsExcludingGoodwill": "59807000", "cashAndCashEquivalentsAtCarryingValue": "3351000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-45650000", "profitLoss": "None", "dividendPayout": "525000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "257000", "operatingCashflow": "-1107000", "capitalExpenditures": "3050000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9144000", "cashflowFromInvestment": "-9160000", "stockBasedCompensation": "3629000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "525000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2869000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8613000, "cost_of_revenue": 4447000, "gross_profit": 4166000, "research_and_development": 3210000, "selling_general_admin": 31033000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -32169000, "depreciation_amortisation": 2869000, "ebitda": -29300000, "interest_expense": 3779000, "interest_income": null, "other_non_operating": null, "pretax_income": -45650000, "tax_provision": 5999, "effective_tax_rate": null, "net_income": -43270000, "net_income_continuing_ops": -45650000, "net_income_to_common": -43270000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3351000, "short_term_investments": 10000, "net_receivables": 29847000, "inventory": 4532000, "other_current_assets": null, "total_current_assets": 41970000, "net_ppe": null, "goodwill": 13481000, "intangible_assets": 59807000, "goodwill_and_intangibles": 73288000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 251665000, "total_assets": 293635000, "short_term_debt": 88069000, "accounts_payable": 101578000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 501752000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 45953000, "total_liabilities": 547705000, "total_debt": 88069000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -965056000, "total_equity": -249219000, "shares_outstanding": 6891000, "operating_cash_flow": -1107000, "stock_based_compensation": 3629000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3050000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9160000, "dividends_paid": 525000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9144000, "free_cash_flow": 1943000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-32169000", "ebitda": "-29300000", "netIncome": "-43270000", "grossProfit": "4166000", "depreciation": "None", "totalRevenue": "8613000", "costOfRevenue": "4447000", "interestIncome": "None", "incomeBeforeTax": "-45650000", "interestExpense": "3779000", "operatingIncome": "-32169000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "5999", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "36335000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3210000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4447000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2869000", "sellingGeneralAndAdministrative": "31033000", "netIncomeFromContinuingOperations": "-45650000" }, "balance": { "goodwill": "13481000", "inventory": "4532000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "293635000", "longTermDebt": "None", "shortTermDebt": "88069000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "59807000", "reportedCurrency": "USD", "retainedEarnings": "-965056000", "totalLiabilities": "547705000", "otherCurrentAssets": "4230000", "totalCurrentAssets": "41970000", "currentLongTermDebt": "83550000", "longTermInvestments": "83929000", "shortTermInvestments": "10000", "currentNetReceivables": "29847000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "251665000", "currentAccountsPayable": "101578000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "106359000", "totalShareholderEquity": "-249219000", "capitalLeaseObligations": "14409000", "otherCurrentLiabilities": "312105000", "totalCurrentLiabilities": "501752000", "otherNonCurrentLiabilities": "177000", "totalNonCurrentLiabilities": "45953000", "cashAndShortTermInvestments": "3351000", "commonStockSharesOutstanding": "6891000", "intangibleAssetsExcludingGoodwill": "59807000", "cashAndCashEquivalentsAtCarryingValue": "3351000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-45650000", "profitLoss": "None", "dividendPayout": "525000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "257000", "operatingCashflow": "-1107000", "capitalExpenditures": "3050000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9144000", "cashflowFromInvestment": "-9160000", "stockBasedCompensation": "3629000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "525000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2869000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:41.778831+00:00", "is_restated": false, "income_statement": { "revenue": 4793000, "cost_of_revenue": 2614000, "gross_profit": 2179000, "ebit": -37482000, "ebitda": null, "pretax_income": -46099000, "tax_provision": null, "net_income": -33112000, "net_income_to_common": -33112000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4955000, "total_current_assets": 38358000, "total_assets": 364981000, "short_term_debt": null, "long_term_debt": 22480000, "total_debt": 22480000, "total_liabilities": 576734000, "total_equity": -207782000, "shares_outstanding": 7033004, "goodwill_and_intangibles": 137281000 }, "cash_flow": { "operating_cash_flow": -17471000, "capital_expenditure": 83000, "free_cash_flow": -17388000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165595, "ticker_id": 8144, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:41.778831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-33112000", "grossProfit": "2179000", "depreciation": "None", "totalRevenue": "4793000", "costOfRevenue": "2614000", "interestIncome": "None", "incomeBeforeTax": "-46099000", "interestExpense": "3498000", "operatingIncome": "-37482000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-3498000", "nonInterestIncome": "None", "operatingExpenses": "42275000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8168000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2614000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "30159000", "netIncomeFromContinuingOperations": "-46105000" }, "balance": { "goodwill": "13481000", "inventory": "4789000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "364981000", "longTermDebt": "22480000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "123800000", "reportedCurrency": "USD", "retainedEarnings": "-921786000", "totalLiabilities": "576734000", "otherCurrentAssets": "7344000", "totalCurrentAssets": "38358000", "currentLongTermDebt": "86779000", "longTermInvestments": "128040000", "shortTermInvestments": "6026000", "currentNetReceivables": "15244000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "326624000", "currentAccountsPayable": "86266000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-207782000", "capitalLeaseObligations": "14884000", "otherCurrentLiabilities": "3263000", "totalCurrentLiabilities": "483652000", "otherNonCurrentLiabilities": "175000", "totalNonCurrentLiabilities": "93082000", "cashAndShortTermInvestments": "4955000", "commonStockSharesOutstanding": "7033004", "intangibleAssetsExcludingGoodwill": "123800000", "cashAndCashEquivalentsAtCarryingValue": "4955000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33112000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "509000", "operatingCashflow": "-17471000", "capitalExpenditures": "83000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17520000", "cashflowFromInvestment": "None", "stockBasedCompensation": "5643000", "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": "1587000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4793000, "cost_of_revenue": 2614000, "gross_profit": 2179000, "research_and_development": 8168000, "selling_general_admin": 30159000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -37482000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 3498000, "interest_income": null, "other_non_operating": null, "pretax_income": -46099000, "tax_provision": null, "effective_tax_rate": null, "net_income": -33112000, "net_income_continuing_ops": -46105000, "net_income_to_common": -33112000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4955000, "short_term_investments": 6026000, "net_receivables": 15244000, "inventory": 4789000, "other_current_assets": null, "total_current_assets": 38358000, "net_ppe": null, "goodwill": 13481000, "intangible_assets": 123800000, "goodwill_and_intangibles": 137281000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 326624000, "total_assets": 364981000, "short_term_debt": null, "accounts_payable": 86266000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 483652000, "long_term_debt": 22480000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 93082000, "total_liabilities": 576734000, "total_debt": 22480000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -921786000, "total_equity": -207782000, "shares_outstanding": 7033004, "operating_cash_flow": -17471000, "stock_based_compensation": 5643000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 83000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17520000, "free_cash_flow": -17388000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-33112000", "grossProfit": "2179000", "depreciation": "None", "totalRevenue": "4793000", "costOfRevenue": "2614000", "interestIncome": "None", "incomeBeforeTax": "-46099000", "interestExpense": "3498000", "operatingIncome": "-37482000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-3498000", "nonInterestIncome": "None", "operatingExpenses": "42275000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8168000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2614000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "30159000", "netIncomeFromContinuingOperations": "-46105000" }, "balance": { "goodwill": "13481000", "inventory": "4789000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "364981000", "longTermDebt": "22480000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "123800000", "reportedCurrency": "USD", "retainedEarnings": "-921786000", "totalLiabilities": "576734000", "otherCurrentAssets": "7344000", "totalCurrentAssets": "38358000", "currentLongTermDebt": "86779000", "longTermInvestments": "128040000", "shortTermInvestments": "6026000", "currentNetReceivables": "15244000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "326624000", "currentAccountsPayable": "86266000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-207782000", "capitalLeaseObligations": "14884000", "otherCurrentLiabilities": "3263000", "totalCurrentLiabilities": "483652000", "otherNonCurrentLiabilities": "175000", "totalNonCurrentLiabilities": "93082000", "cashAndShortTermInvestments": "4955000", "commonStockSharesOutstanding": "7033004", "intangibleAssetsExcludingGoodwill": "123800000", "cashAndCashEquivalentsAtCarryingValue": "4955000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33112000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "509000", "operatingCashflow": "-17471000", "capitalExpenditures": "83000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17520000", "cashflowFromInvestment": "None", "stockBasedCompensation": "5643000", "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": "1587000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:41.778831+00:00", "is_restated": false, "income_statement": { "revenue": 10560000, "cost_of_revenue": 3329000, "gross_profit": 7231000, "ebit": -255021000, "ebitda": -253998000, "pretax_income": -257819000, "tax_provision": -1000, "net_income": -257234000, "net_income_to_common": -257234000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 878000, "total_current_assets": 16486999, "total_assets": 275879000, "short_term_debt": 55306000, "long_term_debt": null, "total_debt": 55306000, "total_liabilities": 455598000, "total_equity": -176936000, "shares_outstanding": 11604000, "goodwill_and_intangibles": 43903000 }, "cash_flow": { "operating_cash_flow": 8230000, "capital_expenditure": 300000, "free_cash_flow": 8530000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165597, "ticker_id": 8144, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:41.778831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-255021000", "ebitda": "-253998000", "netIncome": "-257234000", "grossProfit": "7231000", "depreciation": "None", "totalRevenue": "10560000", "costOfRevenue": "3329000", "interestIncome": "None", "incomeBeforeTax": "-257819000", "interestExpense": "2798000", "operatingIncome": "-186512000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-1000", "reportedCurrency": "USD", "netInterestIncome": "-2798000", "nonInterestIncome": "None", "operatingExpenses": "193743000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3899000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3329000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1023000", "sellingGeneralAndAdministrative": "188824000", "netIncomeFromContinuingOperations": "-257820000" }, "balance": { "goodwill": "13481000", "inventory": "1082000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "275879000", "longTermDebt": "None", "shortTermDebt": "55306000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "30422000", "reportedCurrency": "USD", "retainedEarnings": "-888674000", "totalLiabilities": "455598000", "otherCurrentAssets": "2586000", "totalCurrentAssets": "16486999", "currentLongTermDebt": "50152000", "longTermInvestments": "16351000", "shortTermInvestments": "None", "currentNetReceivables": "11941000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "259392000", "currentAccountsPayable": "67362000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "67666000", "totalShareholderEquity": "-176936000", "capitalLeaseObligations": "1714000", "otherCurrentLiabilities": "236280000", "totalCurrentLiabilities": "358948000", "otherNonCurrentLiabilities": "169000", "totalNonCurrentLiabilities": "96650000", "cashAndShortTermInvestments": "878000", "commonStockSharesOutstanding": "11604000", "intangibleAssetsExcludingGoodwill": "30422000", "cashAndCashEquivalentsAtCarryingValue": "878000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-257820000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "1378000", "operatingCashflow": "8230000", "capitalExpenditures": "300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11299000", "cashflowFromInvestment": "-152000", "stockBasedCompensation": "3256000", "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": "1023000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10560000, "cost_of_revenue": 3329000, "gross_profit": 7231000, "research_and_development": 3899000, "selling_general_admin": 188824000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -255021000, "depreciation_amortisation": 1023000, "ebitda": -253998000, "interest_expense": 2798000, "interest_income": null, "other_non_operating": null, "pretax_income": -257819000, "tax_provision": -1000, "effective_tax_rate": null, "net_income": -257234000, "net_income_continuing_ops": -257820000, "net_income_to_common": -257234000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 878000, "short_term_investments": null, "net_receivables": 11941000, "inventory": 1082000, "other_current_assets": null, "total_current_assets": 16486999, "net_ppe": null, "goodwill": 13481000, "intangible_assets": 30422000, "goodwill_and_intangibles": 43903000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 259392000, "total_assets": 275879000, "short_term_debt": 55306000, "accounts_payable": 67362000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 358948000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 96650000, "total_liabilities": 455598000, "total_debt": 55306000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -888674000, "total_equity": -176936000, "shares_outstanding": 11604000, "operating_cash_flow": 8230000, "stock_based_compensation": 3256000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -152000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11299000, "free_cash_flow": 8530000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-255021000", "ebitda": "-253998000", "netIncome": "-257234000", "grossProfit": "7231000", "depreciation": "None", "totalRevenue": "10560000", "costOfRevenue": "3329000", "interestIncome": "None", "incomeBeforeTax": "-257819000", "interestExpense": "2798000", "operatingIncome": "-186512000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-1000", "reportedCurrency": "USD", "netInterestIncome": "-2798000", "nonInterestIncome": "None", "operatingExpenses": "193743000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3899000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3329000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1023000", "sellingGeneralAndAdministrative": "188824000", "netIncomeFromContinuingOperations": "-257820000" }, "balance": { "goodwill": "13481000", "inventory": "1082000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "275879000", "longTermDebt": "None", "shortTermDebt": "55306000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "30422000", "reportedCurrency": "USD", "retainedEarnings": "-888674000", "totalLiabilities": "455598000", "otherCurrentAssets": "2586000", "totalCurrentAssets": "16486999", "currentLongTermDebt": "50152000", "longTermInvestments": "16351000", "shortTermInvestments": "None", "currentNetReceivables": "11941000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "259392000", "currentAccountsPayable": "67362000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "67666000", "totalShareholderEquity": "-176936000", "capitalLeaseObligations": "1714000", "otherCurrentLiabilities": "236280000", "totalCurrentLiabilities": "358948000", "otherNonCurrentLiabilities": "169000", "totalNonCurrentLiabilities": "96650000", "cashAndShortTermInvestments": "878000", "commonStockSharesOutstanding": "11604000", "intangibleAssetsExcludingGoodwill": "30422000", "cashAndCashEquivalentsAtCarryingValue": "878000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-257820000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "1378000", "operatingCashflow": "8230000", "capitalExpenditures": "300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11299000", "cashflowFromInvestment": "-152000", "stockBasedCompensation": "3256000", "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": "1023000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:41.778831+00:00", "is_restated": false, "income_statement": { "revenue": 9896000, "cost_of_revenue": 3272000, "gross_profit": 6624000, "ebit": -41347000, "ebitda": -40337000, "pretax_income": -44029000, "tax_provision": 19000, "net_income": -86061000, "net_income_to_common": -86061000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4099000, "total_current_assets": 33671000, "total_assets": 83755000, "short_term_debt": 40639000, "long_term_debt": null, "total_debt": 40639000, "total_liabilities": 332742000, "total_equity": -248987000, "shares_outstanding": 11595000, "goodwill_and_intangibles": 44924000 }, "cash_flow": { "operating_cash_flow": 7050000, "capital_expenditure": 4.07, "free_cash_flow": 7050004.07, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165598, "ticker_id": 8144, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:41.778831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-41347000", "ebitda": "-40337000", "netIncome": "-86061000", "grossProfit": "6624000", "depreciation": "None", "totalRevenue": "9896000", "costOfRevenue": "3272000", "interestIncome": "None", "incomeBeforeTax": "-44029000", "interestExpense": "2682000", "operatingIncome": "-20507000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "19000", "reportedCurrency": "USD", "netInterestIncome": "-2682000", "nonInterestIncome": "None", "operatingExpenses": "27131000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6187000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3272000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1010000", "sellingGeneralAndAdministrative": "19841000", "netIncomeFromContinuingOperations": "-44048000" }, "balance": { "goodwill": "13481000", "inventory": "2519000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "83755000", "longTermDebt": "None", "shortTermDebt": "40639000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "31443000", "reportedCurrency": "USD", "retainedEarnings": "-631440000", "totalLiabilities": "332742000", "otherCurrentAssets": "10286000", "totalCurrentAssets": "33671000", "currentLongTermDebt": "39871000", "longTermInvestments": "2468000", "shortTermInvestments": "None", "currentNetReceivables": "16767000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "50084000", "currentAccountsPayable": "59155000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "41765000", "totalShareholderEquity": "-248987000", "capitalLeaseObligations": "1894000", "otherCurrentLiabilities": "201367000", "totalCurrentLiabilities": "305932000", "otherNonCurrentLiabilities": "165000", "totalNonCurrentLiabilities": "26810000", "cashAndShortTermInvestments": "4099000", "commonStockSharesOutstanding": "11595000", "intangibleAssetsExcludingGoodwill": "31443000", "cashAndCashEquivalentsAtCarryingValue": "4099000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-44048000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "496000", "operatingCashflow": "7050000", "capitalExpenditures": "4.07", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8598000", "cashflowFromInvestment": "-153000", "stockBasedCompensation": "3279000", "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": "1010000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9896000, "cost_of_revenue": 3272000, "gross_profit": 6624000, "research_and_development": 6187000, "selling_general_admin": 19841000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -41347000, "depreciation_amortisation": 1010000, "ebitda": -40337000, "interest_expense": 2682000, "interest_income": null, "other_non_operating": null, "pretax_income": -44029000, "tax_provision": 19000, "effective_tax_rate": null, "net_income": -86061000, "net_income_continuing_ops": -44048000, "net_income_to_common": -86061000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4099000, "short_term_investments": null, "net_receivables": 16767000, "inventory": 2519000, "other_current_assets": null, "total_current_assets": 33671000, "net_ppe": null, "goodwill": 13481000, "intangible_assets": 31443000, "goodwill_and_intangibles": 44924000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 50084000, "total_assets": 83755000, "short_term_debt": 40639000, "accounts_payable": 59155000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 305932000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 26810000, "total_liabilities": 332742000, "total_debt": 40639000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -631440000, "total_equity": -248987000, "shares_outstanding": 11595000, "operating_cash_flow": 7050000, "stock_based_compensation": 3279000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4.07, "acquisitions": null, "other_investing": null, "investing_cash_flow": -153000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8598000, "free_cash_flow": 7050004.07, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-41347000", "ebitda": "-40337000", "netIncome": "-86061000", "grossProfit": "6624000", "depreciation": "None", "totalRevenue": "9896000", "costOfRevenue": "3272000", "interestIncome": "None", "incomeBeforeTax": "-44029000", "interestExpense": "2682000", "operatingIncome": "-20507000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "19000", "reportedCurrency": "USD", "netInterestIncome": "-2682000", "nonInterestIncome": "None", "operatingExpenses": "27131000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6187000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3272000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1010000", "sellingGeneralAndAdministrative": "19841000", "netIncomeFromContinuingOperations": "-44048000" }, "balance": { "goodwill": "13481000", "inventory": "2519000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "83755000", "longTermDebt": "None", "shortTermDebt": "40639000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "31443000", "reportedCurrency": "USD", "retainedEarnings": "-631440000", "totalLiabilities": "332742000", "otherCurrentAssets": "10286000", "totalCurrentAssets": "33671000", "currentLongTermDebt": "39871000", "longTermInvestments": "2468000", "shortTermInvestments": "None", "currentNetReceivables": "16767000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "50084000", "currentAccountsPayable": "59155000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "41765000", "totalShareholderEquity": "-248987000", "capitalLeaseObligations": "1894000", "otherCurrentLiabilities": "201367000", "totalCurrentLiabilities": "305932000", "otherNonCurrentLiabilities": "165000", "totalNonCurrentLiabilities": "26810000", "cashAndShortTermInvestments": "4099000", "commonStockSharesOutstanding": "11595000", "intangibleAssetsExcludingGoodwill": "31443000", "cashAndCashEquivalentsAtCarryingValue": "4099000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-44048000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "496000", "operatingCashflow": "7050000", "capitalExpenditures": "4.07", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8598000", "cashflowFromInvestment": "-153000", "stockBasedCompensation": "3279000", "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": "1010000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:41.778831+00:00", "is_restated": false, "income_statement": { "revenue": 5004000, "cost_of_revenue": 1384000, "gross_profit": 3620000, "ebit": -23599000, "ebitda": -22596000, "pretax_income": -26080000, "tax_provision": -1000, "net_income": -26080000, "net_income_to_common": -26080000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5800000, "total_current_assets": 28704000, "total_assets": 78976000, "short_term_debt": 40182000, "long_term_debt": null, "total_debt": 40182000, "total_liabilities": 290460000, "total_equity": -211484000, "shares_outstanding": 11565000, "goodwill_and_intangibles": 44932000 }, "cash_flow": { "operating_cash_flow": 6007000, "capital_expenditure": 150000, "free_cash_flow": 6157000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165599, "ticker_id": 8144, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:41.778831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-23599000", "ebitda": "-22596000", "netIncome": "-26080000", "grossProfit": "3620000", "depreciation": "None", "totalRevenue": "5004000", "costOfRevenue": "1384000", "interestIncome": "None", "incomeBeforeTax": "-26080000", "interestExpense": "2481000", "operatingIncome": "-27898000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-1000", "reportedCurrency": "USD", "netInterestIncome": "-2481000", "nonInterestIncome": "None", "operatingExpenses": "31518000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2456000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1384000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1003000", "sellingGeneralAndAdministrative": "28060000", "netIncomeFromContinuingOperations": "-26080000" }, "balance": { "goodwill": "13481000", "inventory": "3017000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "78976000", "longTermDebt": "None", "shortTermDebt": "40182000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "31451000", "reportedCurrency": "USD", "retainedEarnings": "-589132000", "totalLiabilities": "290460000", "otherCurrentAssets": "9268000", "totalCurrentAssets": "28704000", "currentLongTermDebt": "39442000", "longTermInvestments": "2465000", "shortTermInvestments": "None", "currentNetReceivables": "10619000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "50272000", "currentAccountsPayable": "57257000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "41509000", "totalShareholderEquity": "-211484000", "capitalLeaseObligations": "2067000", "otherCurrentLiabilities": "173339000", "totalCurrentLiabilities": "275744000", "otherNonCurrentLiabilities": "155000", "totalNonCurrentLiabilities": "14716000", "cashAndShortTermInvestments": "5800000", "commonStockSharesOutstanding": "11565000", "intangibleAssetsExcludingGoodwill": "31451000", "cashAndCashEquivalentsAtCarryingValue": "5800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26080000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-584000", "operatingCashflow": "6007000", "capitalExpenditures": "150000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3084000", "cashflowFromInvestment": "-395000", "stockBasedCompensation": "3314000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1003000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5004000, "cost_of_revenue": 1384000, "gross_profit": 3620000, "research_and_development": 2456000, "selling_general_admin": 28060000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -23599000, "depreciation_amortisation": 1003000, "ebitda": -22596000, "interest_expense": 2481000, "interest_income": null, "other_non_operating": null, "pretax_income": -26080000, "tax_provision": -1000, "effective_tax_rate": null, "net_income": -26080000, "net_income_continuing_ops": -26080000, "net_income_to_common": -26080000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5800000, "short_term_investments": null, "net_receivables": 10619000, "inventory": 3017000, "other_current_assets": null, "total_current_assets": 28704000, "net_ppe": null, "goodwill": 13481000, "intangible_assets": 31451000, "goodwill_and_intangibles": 44932000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 50272000, "total_assets": 78976000, "short_term_debt": 40182000, "accounts_payable": 57257000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 275744000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14716000, "total_liabilities": 290460000, "total_debt": 40182000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -589132000, "total_equity": -211484000, "shares_outstanding": 11565000, "operating_cash_flow": 6007000, "stock_based_compensation": 3314000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 150000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -395000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3084000, "free_cash_flow": 6157000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-23599000", "ebitda": "-22596000", "netIncome": "-26080000", "grossProfit": "3620000", "depreciation": "None", "totalRevenue": "5004000", "costOfRevenue": "1384000", "interestIncome": "None", "incomeBeforeTax": "-26080000", "interestExpense": "2481000", "operatingIncome": "-27898000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-1000", "reportedCurrency": "USD", "netInterestIncome": "-2481000", "nonInterestIncome": "None", "operatingExpenses": "31518000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2456000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1384000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1003000", "sellingGeneralAndAdministrative": "28060000", "netIncomeFromContinuingOperations": "-26080000" }, "balance": { "goodwill": "13481000", "inventory": "3017000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "78976000", "longTermDebt": "None", "shortTermDebt": "40182000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "31451000", "reportedCurrency": "USD", "retainedEarnings": "-589132000", "totalLiabilities": "290460000", "otherCurrentAssets": "9268000", "totalCurrentAssets": "28704000", "currentLongTermDebt": "39442000", "longTermInvestments": "2465000", "shortTermInvestments": "None", "currentNetReceivables": "10619000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "50272000", "currentAccountsPayable": "57257000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "41509000", "totalShareholderEquity": "-211484000", "capitalLeaseObligations": "2067000", "otherCurrentLiabilities": "173339000", "totalCurrentLiabilities": "275744000", "otherNonCurrentLiabilities": "155000", "totalNonCurrentLiabilities": "14716000", "cashAndShortTermInvestments": "5800000", "commonStockSharesOutstanding": "11565000", "intangibleAssetsExcludingGoodwill": "31451000", "cashAndCashEquivalentsAtCarryingValue": "5800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26080000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-584000", "operatingCashflow": "6007000", "capitalExpenditures": "150000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3084000", "cashflowFromInvestment": "-395000", "stockBasedCompensation": "3314000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1003000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:41.778831+00:00", "is_restated": false, "income_statement": { "revenue": 14900000, "cost_of_revenue": 4691000, "gross_profit": 10209000, "ebit": -6176000, "ebitda": -5172000, "pretax_income": -6461000, "tax_provision": -1000, "net_income": -6460000, "net_income_to_common": -6460000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3272000, "total_current_assets": 41547000, "total_assets": 92953000, "short_term_debt": 35590000, "long_term_debt": 845000, "total_debt": 36435000, "total_liabilities": 285594000, "total_equity": -192641000, "shares_outstanding": 6951796, "goodwill_and_intangibles": 45934000 }, "cash_flow": { "operating_cash_flow": 2534000, "capital_expenditure": 150000, "free_cash_flow": 2684000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165600, "ticker_id": 8144, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:41.778831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6176000", "ebitda": "-5172000", "netIncome": "-6460000", "grossProfit": "10209000", "depreciation": "None", "totalRevenue": "14900000", "costOfRevenue": "4691000", "interestIncome": "None", "incomeBeforeTax": "-6461000", "interestExpense": "285000", "operatingIncome": "-28378000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1000", "reportedCurrency": "USD", "netInterestIncome": "-285000", "nonInterestIncome": "None", "operatingExpenses": "38587000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2180000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4691000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1004000", "sellingGeneralAndAdministrative": "35406000", "netIncomeFromContinuingOperations": "-6460000" }, "balance": { "goodwill": "13481000", "inventory": "2436000", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "92953000", "longTermDebt": "845000", "shortTermDebt": "35590000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "32453000", "reportedCurrency": "USD", "retainedEarnings": "-563052000", "totalLiabilities": "285594000", "otherCurrentAssets": "9397000", "totalCurrentAssets": "41547000", "currentLongTermDebt": "34876000", "longTermInvestments": "2420000", "shortTermInvestments": "None", "currentNetReceivables": "26442000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "51406000", "currentAccountsPayable": "52620000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "37958000", "totalShareholderEquity": "-192641000", "capitalLeaseObligations": "2237000", "otherCurrentLiabilities": "170549000", "totalCurrentLiabilities": "259635000", "otherNonCurrentLiabilities": "155000", "totalNonCurrentLiabilities": "25959000", "cashAndShortTermInvestments": "3272000", "commonStockSharesOutstanding": "6951796", "intangibleAssetsExcludingGoodwill": "32453000", "cashAndCashEquivalentsAtCarryingValue": "3272000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6460000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-34000", "operatingCashflow": "2534000", "capitalExpenditures": "150000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7183000", "cashflowFromInvestment": "-195000", "stockBasedCompensation": "4805000", "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": "1004000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14900000, "cost_of_revenue": 4691000, "gross_profit": 10209000, "research_and_development": 2180000, "selling_general_admin": 35406000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6176000, "depreciation_amortisation": 1004000, "ebitda": -5172000, "interest_expense": 285000, "interest_income": null, "other_non_operating": null, "pretax_income": -6461000, "tax_provision": -1000, "effective_tax_rate": null, "net_income": -6460000, "net_income_continuing_ops": -6460000, "net_income_to_common": -6460000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3272000, "short_term_investments": null, "net_receivables": 26442000, "inventory": 2436000, "other_current_assets": null, "total_current_assets": 41547000, "net_ppe": null, "goodwill": 13481000, "intangible_assets": 32453000, "goodwill_and_intangibles": 45934000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 51406000, "total_assets": 92953000, "short_term_debt": 35590000, "accounts_payable": 52620000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 259635000, "long_term_debt": 845000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 25959000, "total_liabilities": 285594000, "total_debt": 36435000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -563052000, "total_equity": -192641000, "shares_outstanding": 6951796, "operating_cash_flow": 2534000, "stock_based_compensation": 4805000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 150000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -195000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7183000, "free_cash_flow": 2684000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6176000", "ebitda": "-5172000", "netIncome": "-6460000", "grossProfit": "10209000", "depreciation": "None", "totalRevenue": "14900000", "costOfRevenue": "4691000", "interestIncome": "None", "incomeBeforeTax": "-6461000", "interestExpense": "285000", "operatingIncome": "-28378000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1000", "reportedCurrency": "USD", "netInterestIncome": "-285000", "nonInterestIncome": "None", "operatingExpenses": "38587000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2180000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4691000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1004000", "sellingGeneralAndAdministrative": "35406000", "netIncomeFromContinuingOperations": "-6460000" }, "balance": { "goodwill": "13481000", "inventory": "2436000", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "92953000", "longTermDebt": "845000", "shortTermDebt": "35590000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "32453000", "reportedCurrency": "USD", "retainedEarnings": "-563052000", "totalLiabilities": "285594000", "otherCurrentAssets": "9397000", "totalCurrentAssets": "41547000", "currentLongTermDebt": "34876000", "longTermInvestments": "2420000", "shortTermInvestments": "None", "currentNetReceivables": "26442000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "51406000", "currentAccountsPayable": "52620000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "37958000", "totalShareholderEquity": "-192641000", "capitalLeaseObligations": "2237000", "otherCurrentLiabilities": "170549000", "totalCurrentLiabilities": "259635000", "otherNonCurrentLiabilities": "155000", "totalNonCurrentLiabilities": "25959000", "cashAndShortTermInvestments": "3272000", "commonStockSharesOutstanding": "6951796", "intangibleAssetsExcludingGoodwill": "32453000", "cashAndCashEquivalentsAtCarryingValue": "3272000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6460000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-34000", "operatingCashflow": "2534000", "capitalExpenditures": "150000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7183000", "cashflowFromInvestment": "-195000", "stockBasedCompensation": "4805000", "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": "1004000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:41.778831+00:00", "is_restated": false, "income_statement": { "revenue": 14436000, "cost_of_revenue": 3768000, "gross_profit": 10668000, "ebit": -22417000, "ebitda": null, "pretax_income": -4388000, "tax_provision": null, "net_income": -4388000, "net_income_to_common": -4388000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77000, "total_current_assets": 39855000, "total_assets": 100430000, "short_term_debt": null, "long_term_debt": 14332000, "total_debt": 14332000, "total_liabilities": 311747000, "total_equity": -211317000, "shares_outstanding": 3763483, "goodwill_and_intangibles": 46935000 }, "cash_flow": { "operating_cash_flow": 5113000, "capital_expenditure": 150000, "free_cash_flow": 5263000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165602, "ticker_id": 8144, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:41.778831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-4388000", "grossProfit": "10668000", "depreciation": "None", "totalRevenue": "14436000", "costOfRevenue": "3768000", "interestIncome": "None", "incomeBeforeTax": "-4388000", "interestExpense": "576000", "operatingIncome": "-22417000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-576000", "nonInterestIncome": "None", "operatingExpenses": "36853000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2349000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3768000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "29734000", "netIncomeFromContinuingOperations": "-4388000" }, "balance": { "goodwill": "13481000", "inventory": "2404000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "100430000", "longTermDebt": "14332000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "33454000", "reportedCurrency": "USD", "retainedEarnings": "-556592000", "totalLiabilities": "311747000", "otherCurrentAssets": "5794000", "totalCurrentAssets": "39855000", "currentLongTermDebt": "84636000", "longTermInvestments": "2375000", "shortTermInvestments": "None", "currentNetReceivables": "31580000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "60575000", "currentAccountsPayable": "43400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-211317000", "capitalLeaseObligations": "2402000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "281537000", "otherNonCurrentLiabilities": "155000", "totalNonCurrentLiabilities": "30210000", "cashAndShortTermInvestments": "77000", "commonStockSharesOutstanding": "3763483", "intangibleAssetsExcludingGoodwill": "33454000", "cashAndCashEquivalentsAtCarryingValue": "77000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4388000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "358000", "operatingCashflow": "5113000", "capitalExpenditures": "150000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4483000", "cashflowFromInvestment": "None", "stockBasedCompensation": "3713000", "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": "1005000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14436000, "cost_of_revenue": 3768000, "gross_profit": 10668000, "research_and_development": 2349000, "selling_general_admin": 29734000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -22417000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 576000, "interest_income": null, "other_non_operating": null, "pretax_income": -4388000, "tax_provision": null, "effective_tax_rate": null, "net_income": -4388000, "net_income_continuing_ops": -4388000, "net_income_to_common": -4388000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 77000, "short_term_investments": null, "net_receivables": 31580000, "inventory": 2404000, "other_current_assets": null, "total_current_assets": 39855000, "net_ppe": null, "goodwill": 13481000, "intangible_assets": 33454000, "goodwill_and_intangibles": 46935000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 60575000, "total_assets": 100430000, "short_term_debt": null, "accounts_payable": 43400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 281537000, "long_term_debt": 14332000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 30210000, "total_liabilities": 311747000, "total_debt": 14332000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -556592000, "total_equity": -211317000, "shares_outstanding": 3763483, "operating_cash_flow": 5113000, "stock_based_compensation": 3713000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 150000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4483000, "free_cash_flow": 5263000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-4388000", "grossProfit": "10668000", "depreciation": "None", "totalRevenue": "14436000", "costOfRevenue": "3768000", "interestIncome": "None", "incomeBeforeTax": "-4388000", "interestExpense": "576000", "operatingIncome": "-22417000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-576000", "nonInterestIncome": "None", "operatingExpenses": "36853000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2349000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3768000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "29734000", "netIncomeFromContinuingOperations": "-4388000" }, "balance": { "goodwill": "13481000", "inventory": "2404000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "100430000", "longTermDebt": "14332000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "33454000", "reportedCurrency": "USD", "retainedEarnings": "-556592000", "totalLiabilities": "311747000", "otherCurrentAssets": "5794000", "totalCurrentAssets": "39855000", "currentLongTermDebt": "84636000", "longTermInvestments": "2375000", "shortTermInvestments": "None", "currentNetReceivables": "31580000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "60575000", "currentAccountsPayable": "43400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-211317000", "capitalLeaseObligations": "2402000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "281537000", "otherNonCurrentLiabilities": "155000", "totalNonCurrentLiabilities": "30210000", "cashAndShortTermInvestments": "77000", "commonStockSharesOutstanding": "3763483", "intangibleAssetsExcludingGoodwill": "33454000", "cashAndCashEquivalentsAtCarryingValue": "77000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4388000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "358000", "operatingCashflow": "5113000", "capitalExpenditures": "150000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4483000", "cashflowFromInvestment": "None", "stockBasedCompensation": "3713000", "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": "1005000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:41.778831+00:00", "is_restated": false, "income_statement": { "revenue": 16370000, "cost_of_revenue": 4390000, "gross_profit": 11980000, "ebit": -37011000, "ebitda": -36006000, "pretax_income": -37582000, "tax_provision": null, "net_income": -37582000, "net_income_to_common": -37582000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6888000, "total_current_assets": 50418000, "total_assets": 104544000, "short_term_debt": 76071000, "long_term_debt": 29033000, "total_debt": 105104000, "total_liabilities": 319236000, "total_equity": -214692000, "shares_outstanding": 3433771, "goodwill_and_intangibles": 47937000 }, "cash_flow": { "operating_cash_flow": 2311000, "capital_expenditure": 150000, "free_cash_flow": 2461000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165603, "ticker_id": 8144, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:41.778831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-37011000", "ebitda": "-36006000", "netIncome": "-37582000", "grossProfit": "11980000", "depreciation": "None", "totalRevenue": "16370000", "costOfRevenue": "4390000", "interestIncome": "None", "incomeBeforeTax": "-37582000", "interestExpense": "571000", "operatingIncome": "-15623000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-571000", "nonInterestIncome": "None", "operatingExpenses": "27603000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2004000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4390000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1005000", "sellingGeneralAndAdministrative": "24598000", "netIncomeFromContinuingOperations": "-37582000" }, "balance": { "goodwill": "13481000", "inventory": "3073000", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "104544000", "longTermDebt": "29033000", "shortTermDebt": "76071000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "34456000", "reportedCurrency": "USD", "retainedEarnings": "-552204000", "totalLiabilities": "319236000", "otherCurrentAssets": "2453000", "totalCurrentAssets": "50418000", "currentLongTermDebt": "75370000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "38004000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "54126000", "currentAccountsPayable": "41787000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "106997000", "totalShareholderEquity": "-214692000", "capitalLeaseObligations": "2594000", "otherCurrentLiabilities": "134651000", "totalCurrentLiabilities": "255451000", "otherNonCurrentLiabilities": "187000", "totalNonCurrentLiabilities": "63785000", "cashAndShortTermInvestments": "6888000", "commonStockSharesOutstanding": "3433771", "intangibleAssetsExcludingGoodwill": "34456000", "cashAndCashEquivalentsAtCarryingValue": "6888000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37582000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "412000", "operatingCashflow": "2311000", "capitalExpenditures": "150000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4731000", "cashflowFromInvestment": "-150000", "stockBasedCompensation": "3613000", "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": "1006000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 16370000, "cost_of_revenue": 4390000, "gross_profit": 11980000, "research_and_development": 2004000, "selling_general_admin": 24598000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -37011000, "depreciation_amortisation": 1005000, "ebitda": -36006000, "interest_expense": 571000, "interest_income": null, "other_non_operating": null, "pretax_income": -37582000, "tax_provision": null, "effective_tax_rate": null, "net_income": -37582000, "net_income_continuing_ops": -37582000, "net_income_to_common": -37582000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6888000, "short_term_investments": null, "net_receivables": 38004000, "inventory": 3073000, "other_current_assets": null, "total_current_assets": 50418000, "net_ppe": null, "goodwill": 13481000, "intangible_assets": 34456000, "goodwill_and_intangibles": 47937000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 54126000, "total_assets": 104544000, "short_term_debt": 76071000, "accounts_payable": 41787000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 255451000, "long_term_debt": 29033000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 63785000, "total_liabilities": 319236000, "total_debt": 105104000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -552204000, "total_equity": -214692000, "shares_outstanding": 3433771, "operating_cash_flow": 2311000, "stock_based_compensation": 3613000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 150000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -150000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4731000, "free_cash_flow": 2461000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-37011000", "ebitda": "-36006000", "netIncome": "-37582000", "grossProfit": "11980000", "depreciation": "None", "totalRevenue": "16370000", "costOfRevenue": "4390000", "interestIncome": "None", "incomeBeforeTax": "-37582000", "interestExpense": "571000", "operatingIncome": "-15623000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-571000", "nonInterestIncome": "None", "operatingExpenses": "27603000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2004000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4390000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1005000", "sellingGeneralAndAdministrative": "24598000", "netIncomeFromContinuingOperations": "-37582000" }, "balance": { "goodwill": "13481000", "inventory": "3073000", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "104544000", "longTermDebt": "29033000", "shortTermDebt": "76071000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "34456000", "reportedCurrency": "USD", "retainedEarnings": "-552204000", "totalLiabilities": "319236000", "otherCurrentAssets": "2453000", "totalCurrentAssets": "50418000", "currentLongTermDebt": "75370000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "38004000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "54126000", "currentAccountsPayable": "41787000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "106997000", "totalShareholderEquity": "-214692000", "capitalLeaseObligations": "2594000", "otherCurrentLiabilities": "134651000", "totalCurrentLiabilities": "255451000", "otherNonCurrentLiabilities": "187000", "totalNonCurrentLiabilities": "63785000", "cashAndShortTermInvestments": "6888000", "commonStockSharesOutstanding": "3433771", "intangibleAssetsExcludingGoodwill": "34456000", "cashAndCashEquivalentsAtCarryingValue": "6888000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37582000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "412000", "operatingCashflow": "2311000", "capitalExpenditures": "150000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4731000", "cashflowFromInvestment": "-150000", "stockBasedCompensation": "3613000", "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": "1006000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:41.778831+00:00", "is_restated": false, "income_statement": { "revenue": 10884000, "cost_of_revenue": 3840000, "gross_profit": 7044000, "ebit": -23846000, "ebitda": -22815000, "pretax_income": -24377000, "tax_provision": -1, "net_income": -24377000, "net_income_to_common": -24377000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1818000, "total_current_assets": 37745000, "total_assets": 91240000, "short_term_debt": 93654000, "long_term_debt": 16323000, "total_debt": 109977000, "total_liabilities": 281026000, "total_equity": -189786000, "shares_outstanding": 3646118, "goodwill_and_intangibles": 48939000 }, "cash_flow": { "operating_cash_flow": 9391000, "capital_expenditure": 150000, "free_cash_flow": 9541000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165604, "ticker_id": 8144, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:41.778831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-23846000", "ebitda": "-22815000", "netIncome": "-24377000", "grossProfit": "7044000", "depreciation": "None", "totalRevenue": "10884000", "costOfRevenue": "3840000", "interestIncome": "None", "incomeBeforeTax": "-24377000", "interestExpense": "531000", "operatingIncome": "-19478000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-1", "reportedCurrency": "USD", "netInterestIncome": "-531000", "nonInterestIncome": "None", "operatingExpenses": "26522000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3108000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3840000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1031000", "sellingGeneralAndAdministrative": "29278000", "netIncomeFromContinuingOperations": "-24377000" }, "balance": { "goodwill": "13481000", "inventory": "3486000", "commonStock": "16999", "currentDebt": "None", "investments": "None", "totalAssets": "91240000", "longTermDebt": "16323000", "shortTermDebt": "93654000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "35458000", "reportedCurrency": "USD", "retainedEarnings": "-514622000", "totalLiabilities": "281026000", "otherCurrentAssets": "2725000", "totalCurrentAssets": "37745000", "currentLongTermDebt": "92923000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29716000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "53495000", "currentAccountsPayable": "42219000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "112045000", "totalShareholderEquity": "-189786000", "capitalLeaseObligations": "2799000", "otherCurrentLiabilities": "113995000", "totalCurrentLiabilities": "252732000", "otherNonCurrentLiabilities": "182000", "totalNonCurrentLiabilities": "28294000", "cashAndShortTermInvestments": "1818000", "commonStockSharesOutstanding": "3646118", "intangibleAssetsExcludingGoodwill": "35458000", "cashAndCashEquivalentsAtCarryingValue": "1818000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24377000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "726000", "operatingCashflow": "9391000", "capitalExpenditures": "150000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11196000", "cashflowFromInvestment": "-150000", "stockBasedCompensation": "3558000", "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": "1031000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10884000, "cost_of_revenue": 3840000, "gross_profit": 7044000, "research_and_development": 3108000, "selling_general_admin": 29278000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -23846000, "depreciation_amortisation": 1031000, "ebitda": -22815000, "interest_expense": 531000, "interest_income": null, "other_non_operating": null, "pretax_income": -24377000, "tax_provision": -1, "effective_tax_rate": null, "net_income": -24377000, "net_income_continuing_ops": -24377000, "net_income_to_common": -24377000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1818000, "short_term_investments": null, "net_receivables": 29716000, "inventory": 3486000, "other_current_assets": null, "total_current_assets": 37745000, "net_ppe": null, "goodwill": 13481000, "intangible_assets": 35458000, "goodwill_and_intangibles": 48939000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 53495000, "total_assets": 91240000, "short_term_debt": 93654000, "accounts_payable": 42219000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 252732000, "long_term_debt": 16323000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 28294000, "total_liabilities": 281026000, "total_debt": 109977000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -514622000, "total_equity": -189786000, "shares_outstanding": 3646118, "operating_cash_flow": 9391000, "stock_based_compensation": 3558000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 150000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -150000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11196000, "free_cash_flow": 9541000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-23846000", "ebitda": "-22815000", "netIncome": "-24377000", "grossProfit": "7044000", "depreciation": "None", "totalRevenue": "10884000", "costOfRevenue": "3840000", "interestIncome": "None", "incomeBeforeTax": "-24377000", "interestExpense": "531000", "operatingIncome": "-19478000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-1", "reportedCurrency": "USD", "netInterestIncome": "-531000", "nonInterestIncome": "None", "operatingExpenses": "26522000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3108000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3840000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1031000", "sellingGeneralAndAdministrative": "29278000", "netIncomeFromContinuingOperations": "-24377000" }, "balance": { "goodwill": "13481000", "inventory": "3486000", "commonStock": "16999", "currentDebt": "None", "investments": "None", "totalAssets": "91240000", "longTermDebt": "16323000", "shortTermDebt": "93654000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "35458000", "reportedCurrency": "USD", "retainedEarnings": "-514622000", "totalLiabilities": "281026000", "otherCurrentAssets": "2725000", "totalCurrentAssets": "37745000", "currentLongTermDebt": "92923000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29716000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "53495000", "currentAccountsPayable": "42219000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "112045000", "totalShareholderEquity": "-189786000", "capitalLeaseObligations": "2799000", "otherCurrentLiabilities": "113995000", "totalCurrentLiabilities": "252732000", "otherNonCurrentLiabilities": "182000", "totalNonCurrentLiabilities": "28294000", "cashAndShortTermInvestments": "1818000", "commonStockSharesOutstanding": "3646118", "intangibleAssetsExcludingGoodwill": "35458000", "cashAndCashEquivalentsAtCarryingValue": "1818000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24377000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "726000", "operatingCashflow": "9391000", "capitalExpenditures": "150000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11196000", "cashflowFromInvestment": "-150000", "stockBasedCompensation": "3558000", "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": "1031000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:41.778831+00:00", "is_restated": false, "income_statement": { "revenue": 13462000, "cost_of_revenue": 5555000, "gross_profit": 7907000, "ebit": -20841000, "ebitda": -19807000, "pretax_income": -21392000, "tax_provision": 8000, "net_income": -21400000, "net_income_to_common": -21400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3921000, "total_current_assets": 46781000, "total_assets": 101309000, "short_term_debt": 109188000, "long_term_debt": 17038000, "total_debt": 126226000, "total_liabilities": 274247000, "total_equity": -172938000, "shares_outstanding": 3858464, "goodwill_and_intangibles": 49966000 }, "cash_flow": { "operating_cash_flow": -5367190, "capital_expenditure": 299418, "free_cash_flow": -5067772, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165605, "ticker_id": 8144, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:41.778831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-20841000", "ebitda": "-19807000", "netIncome": "-21400000", "grossProfit": "7907000", "depreciation": "None", "totalRevenue": "13462000", "costOfRevenue": "5555000", "interestIncome": "None", "incomeBeforeTax": "-21392000", "interestExpense": "551000", "operatingIncome": "-18339000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8000", "reportedCurrency": "USD", "netInterestIncome": "-551000", "nonInterestIncome": "None", "operatingExpenses": "26246000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2734000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5555000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1034000", "sellingGeneralAndAdministrative": "23520000", "netIncomeFromContinuingOperations": "-21400000" }, "balance": { "goodwill": "13481000", "inventory": "4214000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "101309000", "longTermDebt": "17038000", "shortTermDebt": "109188000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "36485000", "reportedCurrency": "USD", "retainedEarnings": "-490245000", "totalLiabilities": "274247000", "otherCurrentAssets": "4049000", "totalCurrentAssets": "46781000", "currentLongTermDebt": "108429000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34597000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "54528000", "currentAccountsPayable": "40954000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "128463000", "totalShareholderEquity": "-172938000", "capitalLeaseObligations": "2996000", "otherCurrentLiabilities": "98786000", "totalCurrentLiabilities": "250380000", "otherNonCurrentLiabilities": "179000", "totalNonCurrentLiabilities": "23867000", "cashAndShortTermInvestments": "3921000", "commonStockSharesOutstanding": "3858464", "intangibleAssetsExcludingGoodwill": "36485000", "cashAndCashEquivalentsAtCarryingValue": "3921000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-272511", "operatingCashflow": "-5367190", "capitalExpenditures": "299418", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8267745", "cashflowFromInvestment": "-166177", "stockBasedCompensation": "3783000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1034000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13462000, "cost_of_revenue": 5555000, "gross_profit": 7907000, "research_and_development": 2734000, "selling_general_admin": 23520000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -20841000, "depreciation_amortisation": 1034000, "ebitda": -19807000, "interest_expense": 551000, "interest_income": null, "other_non_operating": null, "pretax_income": -21392000, "tax_provision": 8000, "effective_tax_rate": null, "net_income": -21400000, "net_income_continuing_ops": -21400000, "net_income_to_common": -21400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3921000, "short_term_investments": null, "net_receivables": 34597000, "inventory": 4214000, "other_current_assets": null, "total_current_assets": 46781000, "net_ppe": null, "goodwill": 13481000, "intangible_assets": 36485000, "goodwill_and_intangibles": 49966000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 54528000, "total_assets": 101309000, "short_term_debt": 109188000, "accounts_payable": 40954000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 250380000, "long_term_debt": 17038000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 23867000, "total_liabilities": 274247000, "total_debt": 126226000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -490245000, "total_equity": -172938000, "shares_outstanding": 3858464, "operating_cash_flow": -5367190, "stock_based_compensation": 3783000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 299418, "acquisitions": null, "other_investing": null, "investing_cash_flow": -166177, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8267745, "free_cash_flow": -5067772, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-20841000", "ebitda": "-19807000", "netIncome": "-21400000", "grossProfit": "7907000", "depreciation": "None", "totalRevenue": "13462000", "costOfRevenue": "5555000", "interestIncome": "None", "incomeBeforeTax": "-21392000", "interestExpense": "551000", "operatingIncome": "-18339000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8000", "reportedCurrency": "USD", "netInterestIncome": "-551000", "nonInterestIncome": "None", "operatingExpenses": "26246000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2734000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5555000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1034000", "sellingGeneralAndAdministrative": "23520000", "netIncomeFromContinuingOperations": "-21400000" }, "balance": { "goodwill": "13481000", "inventory": "4214000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "101309000", "longTermDebt": "17038000", "shortTermDebt": "109188000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "36485000", "reportedCurrency": "USD", "retainedEarnings": "-490245000", "totalLiabilities": "274247000", "otherCurrentAssets": "4049000", "totalCurrentAssets": "46781000", "currentLongTermDebt": "108429000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34597000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "54528000", "currentAccountsPayable": "40954000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "128463000", "totalShareholderEquity": "-172938000", "capitalLeaseObligations": "2996000", "otherCurrentLiabilities": "98786000", "totalCurrentLiabilities": "250380000", "otherNonCurrentLiabilities": "179000", "totalNonCurrentLiabilities": "23867000", "cashAndShortTermInvestments": "3921000", "commonStockSharesOutstanding": "3858464", "intangibleAssetsExcludingGoodwill": "36485000", "cashAndCashEquivalentsAtCarryingValue": "3921000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-272511", "operatingCashflow": "-5367190", "capitalExpenditures": "299418", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8267745", "cashflowFromInvestment": "-166177", "stockBasedCompensation": "3783000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1034000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:41.778831+00:00", "is_restated": false, "income_statement": { "revenue": 10117000, "cost_of_revenue": 3392000, "gross_profit": 6725000, "ebit": -35016000, "ebitda": -33803000, "pretax_income": -35529000, "tax_provision": 64000, "net_income": -35529000, "net_income_to_common": -35529000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1954000, "total_current_assets": 25481000, "total_assets": 80528000, "short_term_debt": 116009000, "long_term_debt": 6932000, "total_debt": 122941000, "total_liabilities": 243197000, "total_equity": -162669000, "shares_outstanding": 3994315, "goodwill_and_intangibles": 50992000 }, "cash_flow": { "operating_cash_flow": 5900000, "capital_expenditure": 155000, "free_cash_flow": 6055000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165607, "ticker_id": 8144, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:41.778831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-35016000", "ebitda": "-33803000", "netIncome": "-35529000", "grossProfit": "6725000", "depreciation": "None", "totalRevenue": "10117000", "costOfRevenue": "3392000", "interestIncome": "None", "incomeBeforeTax": "-35529000", "interestExpense": "513000", "operatingIncome": "-38805000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "64000", "reportedCurrency": "USD", "netInterestIncome": "-513000", "nonInterestIncome": "None", "operatingExpenses": "45530000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4072000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3392000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1213000", "sellingGeneralAndAdministrative": "40431000", "netIncomeFromContinuingOperations": "-35529000" }, "balance": { "goodwill": "13481000", "inventory": "3942000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "80528000", "longTermDebt": "6932000", "shortTermDebt": "116009000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "37511000", "reportedCurrency": "USD", "retainedEarnings": "-468845000", "totalLiabilities": "243197000", "otherCurrentAssets": "3157000", "totalCurrentAssets": "25481000", "currentLongTermDebt": "115222000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16428000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "55047000", "currentAccountsPayable": "32560000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "125343000", "totalShareholderEquity": "-162669000", "capitalLeaseObligations": "3189000", "otherCurrentLiabilities": "80011000", "totalCurrentLiabilities": "228580000", "otherNonCurrentLiabilities": "173000", "totalNonCurrentLiabilities": "14617000", "cashAndShortTermInvestments": "1954000", "commonStockSharesOutstanding": "3994315", "intangibleAssetsExcludingGoodwill": "37511000", "cashAndCashEquivalentsAtCarryingValue": "1954000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35529000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-833000", "operatingCashflow": "5900000", "capitalExpenditures": "155000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38891000", "cashflowFromInvestment": "-155000", "stockBasedCompensation": "3506000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1039000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10117000, "cost_of_revenue": 3392000, "gross_profit": 6725000, "research_and_development": 4072000, "selling_general_admin": 40431000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -35016000, "depreciation_amortisation": 1213000, "ebitda": -33803000, "interest_expense": 513000, "interest_income": null, "other_non_operating": null, "pretax_income": -35529000, "tax_provision": 64000, "effective_tax_rate": null, "net_income": -35529000, "net_income_continuing_ops": -35529000, "net_income_to_common": -35529000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1954000, "short_term_investments": null, "net_receivables": 16428000, "inventory": 3942000, "other_current_assets": null, "total_current_assets": 25481000, "net_ppe": null, "goodwill": 13481000, "intangible_assets": 37511000, "goodwill_and_intangibles": 50992000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 55047000, "total_assets": 80528000, "short_term_debt": 116009000, "accounts_payable": 32560000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 228580000, "long_term_debt": 6932000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14617000, "total_liabilities": 243197000, "total_debt": 122941000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -468845000, "total_equity": -162669000, "shares_outstanding": 3994315, "operating_cash_flow": 5900000, "stock_based_compensation": 3506000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 155000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -155000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -38891000, "free_cash_flow": 6055000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-35016000", "ebitda": "-33803000", "netIncome": "-35529000", "grossProfit": "6725000", "depreciation": "None", "totalRevenue": "10117000", "costOfRevenue": "3392000", "interestIncome": "None", "incomeBeforeTax": "-35529000", "interestExpense": "513000", "operatingIncome": "-38805000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "64000", "reportedCurrency": "USD", "netInterestIncome": "-513000", "nonInterestIncome": "None", "operatingExpenses": "45530000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4072000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3392000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1213000", "sellingGeneralAndAdministrative": "40431000", "netIncomeFromContinuingOperations": "-35529000" }, "balance": { "goodwill": "13481000", "inventory": "3942000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "80528000", "longTermDebt": "6932000", "shortTermDebt": "116009000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "37511000", "reportedCurrency": "USD", "retainedEarnings": "-468845000", "totalLiabilities": "243197000", "otherCurrentAssets": "3157000", "totalCurrentAssets": "25481000", "currentLongTermDebt": "115222000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16428000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "55047000", "currentAccountsPayable": "32560000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "125343000", "totalShareholderEquity": "-162669000", "capitalLeaseObligations": "3189000", "otherCurrentLiabilities": "80011000", "totalCurrentLiabilities": "228580000", "otherNonCurrentLiabilities": "173000", "totalNonCurrentLiabilities": "14617000", "cashAndShortTermInvestments": "1954000", "commonStockSharesOutstanding": "3994315", "intangibleAssetsExcludingGoodwill": "37511000", "cashAndCashEquivalentsAtCarryingValue": "1954000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35529000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-833000", "operatingCashflow": "5900000", "capitalExpenditures": "155000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38891000", "cashflowFromInvestment": "-155000", "stockBasedCompensation": "3506000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1039000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:41.778831+00:00", "is_restated": false, "income_statement": { "revenue": 12582000, "cost_of_revenue": 4177000, "gross_profit": 8405000, "ebit": -26647000, "ebitda": -25611000, "pretax_income": -26652000, "tax_provision": -3000, "net_income": -26649000, "net_income_to_common": -26649000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34122000, "total_current_assets": 69247000, "total_assets": 126464000, "short_term_debt": 35132000, "long_term_debt": null, "total_debt": 35132000, "total_liabilities": 116047000, "total_equity": 10417000, "shares_outstanding": 4074825, "goodwill_and_intangibles": 52019000 }, "cash_flow": { "operating_cash_flow": -13473000, "capital_expenditure": 7978.76, "free_cash_flow": -13465021.24, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165608, "ticker_id": 8144, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:41.778831+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-26647000", "ebitda": "-25611000", "netIncome": "-26649000", "grossProfit": "8405000", "depreciation": "None", "totalRevenue": "12582000", "costOfRevenue": "4177000", "interestIncome": "None", "incomeBeforeTax": "-26652000", "interestExpense": "5000", "operatingIncome": "-22814000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-3000", "reportedCurrency": "USD", "netInterestIncome": "-5000", "nonInterestIncome": "None", "operatingExpenses": "31219000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3204000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4177000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1036000", "sellingGeneralAndAdministrative": "16174000", "netIncomeFromContinuingOperations": "-26649000" }, "balance": { "goodwill": "13481000", "inventory": "3110000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "126464000", "longTermDebt": "None", "shortTermDebt": "35132000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "38538000", "reportedCurrency": "USD", "retainedEarnings": "-433316000", "totalLiabilities": "116047000", "otherCurrentAssets": "4447000", "totalCurrentAssets": "69247000", "currentLongTermDebt": "34356000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "27568000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "57217000", "currentAccountsPayable": "11412000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4054000", "shortLongTermDebtTotal": "37726000", "totalShareholderEquity": "10417000", "capitalLeaseObligations": "3370000", "otherCurrentLiabilities": "57039000", "totalCurrentLiabilities": "103583000", "otherNonCurrentLiabilities": "169000", "totalNonCurrentLiabilities": "12464000", "cashAndShortTermInvestments": "34122000", "commonStockSharesOutstanding": "4074825", "intangibleAssetsExcludingGoodwill": "38538000", "cashAndCashEquivalentsAtCarryingValue": "34122000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26649000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-835000", "operatingCashflow": "-13473000", "capitalExpenditures": "7978.76", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "43538000", "cashflowFromInvestment": "-8000", "stockBasedCompensation": "3587000", "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": "1036000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12582000, "cost_of_revenue": 4177000, "gross_profit": 8405000, "research_and_development": 3204000, "selling_general_admin": 16174000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -26647000, "depreciation_amortisation": 1036000, "ebitda": -25611000, "interest_expense": 5000, "interest_income": null, "other_non_operating": null, "pretax_income": -26652000, "tax_provision": -3000, "effective_tax_rate": null, "net_income": -26649000, "net_income_continuing_ops": -26649000, "net_income_to_common": -26649000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34122000, "short_term_investments": null, "net_receivables": 27568000, "inventory": 3110000, "other_current_assets": null, "total_current_assets": 69247000, "net_ppe": null, "goodwill": 13481000, "intangible_assets": 38538000, "goodwill_and_intangibles": 52019000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 57217000, "total_assets": 126464000, "short_term_debt": 35132000, "accounts_payable": 11412000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 103583000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12464000, "total_liabilities": 116047000, "total_debt": 35132000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -433316000, "total_equity": 10417000, "shares_outstanding": 4074825, "operating_cash_flow": -13473000, "stock_based_compensation": 3587000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7978.76, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 43538000, "free_cash_flow": -13465021.24, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-26647000", "ebitda": "-25611000", "netIncome": "-26649000", "grossProfit": "8405000", "depreciation": "None", "totalRevenue": "12582000", "costOfRevenue": "4177000", "interestIncome": "None", "incomeBeforeTax": "-26652000", "interestExpense": "5000", "operatingIncome": "-22814000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-3000", "reportedCurrency": "USD", "netInterestIncome": "-5000", "nonInterestIncome": "None", "operatingExpenses": "31219000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3204000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4177000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1036000", "sellingGeneralAndAdministrative": "16174000", "netIncomeFromContinuingOperations": "-26649000" }, "balance": { "goodwill": "13481000", "inventory": "3110000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "126464000", "longTermDebt": "None", "shortTermDebt": "35132000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "38538000", "reportedCurrency": "USD", "retainedEarnings": "-433316000", "totalLiabilities": "116047000", "otherCurrentAssets": "4447000", "totalCurrentAssets": "69247000", "currentLongTermDebt": "34356000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "27568000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "57217000", "currentAccountsPayable": "11412000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4054000", "shortLongTermDebtTotal": "37726000", "totalShareholderEquity": "10417000", "capitalLeaseObligations": "3370000", "otherCurrentLiabilities": "57039000", "totalCurrentLiabilities": "103583000", "otherNonCurrentLiabilities": "169000", "totalNonCurrentLiabilities": "12464000", "cashAndShortTermInvestments": "34122000", "commonStockSharesOutstanding": "4074825", "intangibleAssetsExcludingGoodwill": "38538000", "cashAndCashEquivalentsAtCarryingValue": "34122000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26649000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-835000", "operatingCashflow": "-13473000", "capitalExpenditures": "7978.76", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "43538000", "cashflowFromInvestment": "-8000", "stockBasedCompensation": "3587000", "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": "1036000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 7, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }