{ "ticker": { "uuid": "286ee56c-4b5c-4918-a714-0cd5f544ac9c", "symbol": "COOK", "name": "Traeger Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Furnishings, Fixtures & Appliances", "page_url": "https://sharemaestro.com/factors/ticker/286ee56c-4b5c-4918-a714-0cd5f544ac9c/", "api_url": "https://sharemaestro.com/factors/api/tickers/286ee56c-4b5c-4918-a714-0cd5f544ac9c/" }, "ticker_metadata": { "id": 801, "uuid": "286ee56c-4b5c-4918-a714-0cd5f544ac9c", "symbol": "COOK", "name": "Traeger Inc", "asset_type": "equity", "market_cap": 182208000, "stock_exchange_id": 3, "industry": "Furnishings, Fixtures & Appliances", "sector": "Consumer Cyclical", "description": "Traeger Inc. (COOK) is a market leader in the outdoor cooking industry, specializing in innovative wood pellet grills and enhancing the grilling experience through proprietary technology. Established in 1988, the company serves a diverse customer base from casual grillers to professional chefs, and supports its primary product line with a robust array of accessories and premium seasonings. Traeger remains committed to sustainability and community engagement, strategically positioning itself for continued growth in a competitive landscape. By elevating the outdoor culinary experience, Traeger not only captures the essence of grilling but also fosters a vibrant community of barbecue enthusiasts.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "286ee56c-4b5c-4918-a714-0cd5f544ac9c", "symbol": "COOK", "name": "Traeger Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Furnishings, Fixtures & Appliances", "page_url": "https://sharemaestro.com/factors/ticker/286ee56c-4b5c-4918-a714-0cd5f544ac9c/", "api_url": "https://sharemaestro.com/factors/api/tickers/286ee56c-4b5c-4918-a714-0cd5f544ac9c/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.55, "value": 0.88, "quality": 0.13, "momentum": 0.13, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 63.74, "market_cap": 173009864.44, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.6377, "piotroski_f_score": 4, "momentum_12_1": -0.4037, "volatility_252d": 0.9837 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:54.432230+00:00", "batch_id": "" }, "size": { "price_close": 63.74, "market_cap": 173009864.44, "market_cap_usd": 173009864.44, "enterprise_value": 541660864.44, "shares_outstanding": 2714306, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.9898, "ptbv_ratio": null, "ps_ratio": 0.339, "pcf_ratio": 2.9198, "pfcf_ratio": 2.5535, "ev_ebitda": null, "ev_ebit": -6.5629, "ev_sales": 1.0614, "ev_fcf": 7.9946, "earnings_yield": null, "fcf_yield": 0.1251, "price_to_sales": 0.339, "price_to_book": 0.9898, "price_to_cashflow": 2.9198, "ebitda_to_ev": null, "sales_yield": 0.9421 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.3631, "operating_margin": -0.1617, "net_margin": -0.2184, "ebitda_margin": -0.0836, "fcf_margin": 0.1328, "roe": -0.6377, "roa": -0.1685, "roic": -0.1139, "roc_greenblatt": null, "asset_turnover": 0.7713, "cash_conversion": -0.6078, "accruals_ratio": -0.258, "sbc_to_revenue": 0.0232, "piotroski_f_score": 4, "altman_z_score": -0.8481, "earnings_stability_5y": 1.7043, "revenue_stability_5y": 0.2163, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.28, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.7852, "net_debt_to_ebitda": -8.6465, "debt_to_assets": 0.6081, "interest_coverage": -2.6566, "current_ratio": 3.3993, "quick_ratio": 2.0062, "net_debt": 368651000, "local_beta": 0.0015, "volatility_252d": 0.9837, "volatility_60d": 2.3769, "max_drawdown_12m": -0.7168, "risk_adjusted_momentum": -0.4103 }, "growth": { "revenue_growth_1y": -0.1529, "revenue_growth_3y_cagr": -0.0516, "revenue_growth_5y_cagr": 0.005, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.8033, "book_value_growth_1y": -0.4082, "revenue_growth": -0.1529, "earnings_growth": null }, "momentum": { "price_return_1m": 0.4543, "price_return_3m": 1.0759, "price_return_6m": 0.5999, "price_return_9m": -0.1328, "price_return_12m": -0.1328, "price_return_12m_ex1m": -0.4037, "momentum_6m": 0.5999, "momentum_12m": -0.1328, "momentum_12_1": -0.4037, "distance_from_52w_high": -0.3429, "distance_from_52w_low": 1.3203, "relative_strength": -0.2328 }, "raw_ttm": { "revenue_ttm": 510303000, "gross_profit_ttm": 185276000, "ebit_ttm": -82534000, "ebitda_ttm": -42636000, "net_income_ttm": -111475000, "eps_diluted_ttm": -41.0694, "operating_cash_flow_ttm": 59253000, "capital_expenditure_ttm": 8500000, "fcf_ttm": 67753000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 31067000, "cash_and_equivalents": 33687000, "total_current_assets": 214179000, "total_current_liabilities": 63006000, "net_ppe": null, "total_assets": 661650000, "total_debt": 402338000, "total_equity": 174800000, "net_working_capital": 119948000, "book_value_per_share": 64.3995, "retained_earnings": -801138000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -201877000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 21, "rank_ptbv": 50, "rank_ps": 9, "rank_pcf": 9, "rank_ev_ebitda": 50, "rank_ev_ebit": 15, "rank_earnings_yield": 50, "rank_fcf_yield": 31, "rank_dividend_yield": 91, "rank_shareholder_yield": 91, "rank_total_yield": 91, "rank_roe": 93, "rank_roc": 50, "rank_roic": 88, "rank_gross_margin": 62, "rank_fcf_margin": 63, "rank_piotroski": 82, "rank_accruals": 5, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 93, "rank_momentum_12m": 75, "rank_momentum_12m_ex1m": 92, "rank_relative_strength": 73 }, "composites": { "value_composite": 12, "quality_composite": 87, "momentum_composite": 87, "growth_composite": 86, "yield_composite": 94, "svqf_composite": 27, "vc1_composite": 10, "vc2_composite": 20, "vc3_composite": 20, "trending_value_composite": null, "overall_composite": 45, "quality_value_composite": 0.3382, "os_score": 0.55, "value_percentile": 0.88, "quality_percentile": 0.13, "momentum_percentile": 0.13, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 41, "all_cap_buyback_rank": 9, "small_cap_core_rank": 25, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 5112, "ticker_id": 801, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:54.432230+00:00", "batch_id": "", "os_score_delta": null, "price_close": 63.74, "market_cap": 173009864.44, "market_cap_usd": 173009864.44, "enterprise_value": 541660864.44, "shares_outstanding": 2714306, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.98975895, "ptbv_ratio": null, "ps_ratio": 0.3390336, "pcf_ratio": 2.91984987, "pfcf_ratio": 2.55353806, "ev_ebitda": null, "ev_ebit": -6.56288153, "ev_sales": 1.0614495, "ev_fcf": 7.9946403, "earnings_yield": null, "fcf_yield": 0.1250838, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.36307057, "operating_margin": -0.16173528, "net_margin": -0.21844865, "ebitda_margin": -0.08355036, "fcf_margin": 0.13277014, "roe": -0.63772883, "roa": -0.16848031, "roic": -0.11390263, "roc_greenblatt": null, "asset_turnover": 0.77125822, "cash_conversion": -0.6077865, "accruals_ratio": -0.2580337, "sbc_to_revenue": 0.02318818, "debt_to_equity": 2.78518307, "net_debt_to_ebitda": -8.64647246, "debt_to_assets": 0.60808282, "interest_coverage": -2.65664531, "current_ratio": 3.39934292, "quick_ratio": 2.0062375, "net_debt": 368651000, "revenue_growth_1y": -0.15294112, "revenue_growth_3y_cagr": -0.05159804, "revenue_growth_5y_cagr": 0.00498799, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.80330175, "book_value_growth_1y": -0.40819412, "piotroski_f_score": 4, "altman_z_score": -0.84813438, "earnings_stability_5y": 1.704318, "revenue_stability_5y": 0.216346, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.45425508, "price_return_3m": 1.07588341, "price_return_6m": 0.5998996, "price_return_9m": -0.13278912, "price_return_12m": -0.13278912, "price_return_12m_ex1m": -0.40367347, "distance_from_52w_high": -0.3428866, "distance_from_52w_low": 1.32034947, "relative_strength": -0.2327527, "local_beta": 0.0015, "volatility_252d": 0.983739, "volatility_60d": 2.376891, "max_drawdown_12m": -0.71680412, "revenue_ttm": 510303000, "gross_profit_ttm": 185276000, "ebit_ttm": -82534000, "ebitda_ttm": -42636000, "net_income_ttm": -111475000, "eps_diluted_ttm": -41.0694299, "operating_cash_flow_ttm": 59253000, "capital_expenditure_ttm": 8500000, "fcf_ttm": 67753000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 31067000, "cash_and_equivalents": 33687000, "total_current_assets": 214179000, "total_current_liabilities": 63006000, "net_ppe": null, "total_assets": 661650000, "total_debt": 402338000, "total_equity": 174800000, "net_working_capital": 119948000, "book_value_per_share": 64.3995187, "retained_earnings": -801138000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -201877000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 21, "rank_ptbv": 50, "rank_ps": 9, "rank_pcf": 9, "rank_ev_ebitda": 50, "rank_ev_ebit": 15, "rank_earnings_yield": 50, "rank_fcf_yield": 31, "rank_dividend_yield": 91, "rank_shareholder_yield": 91, "rank_total_yield": 91, "rank_roe": 93, "rank_roc": 50, "rank_roic": 88, "rank_gross_margin": 62, "rank_fcf_margin": 63, "rank_piotroski": 82, "rank_accruals": 5, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 93, "rank_momentum_12m": 75, "rank_momentum_12m_ex1m": 92, "rank_relative_strength": 73, "value_composite": 12, "quality_composite": 87, "momentum_composite": 87, "growth_composite": 86, "yield_composite": 94, "svqf_composite": 27, "vc1_composite": 10, "vc2_composite": 20, "vc3_composite": 20, "trending_value_composite": null, "overall_composite": 45, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 41, "all_cap_buyback_rank": 9, "small_cap_core_rank": 25, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 63.74, "os": 0.55, "value": 0.88, "quality": 0.13, "momentum": 0.13, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.6377, "momentum_12_1": -0.4037, "complete_fields": { "id": 5112, "ticker_id": 801, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:54.432230+00:00", "batch_id": "", "os_score_delta": null, "price_close": 63.74, "market_cap": 173009864.44, "market_cap_usd": 173009864.44, "enterprise_value": 541660864.44, "shares_outstanding": 2714306, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.98975895, "ptbv_ratio": null, "ps_ratio": 0.3390336, "pcf_ratio": 2.91984987, "pfcf_ratio": 2.55353806, "ev_ebitda": null, "ev_ebit": -6.56288153, "ev_sales": 1.0614495, "ev_fcf": 7.9946403, "earnings_yield": null, "fcf_yield": 0.1250838, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.36307057, "operating_margin": -0.16173528, "net_margin": -0.21844865, "ebitda_margin": -0.08355036, "fcf_margin": 0.13277014, "roe": -0.63772883, "roa": -0.16848031, "roic": -0.11390263, "roc_greenblatt": null, "asset_turnover": 0.77125822, "cash_conversion": -0.6077865, "accruals_ratio": -0.2580337, "sbc_to_revenue": 0.02318818, "debt_to_equity": 2.78518307, "net_debt_to_ebitda": -8.64647246, "debt_to_assets": 0.60808282, "interest_coverage": -2.65664531, "current_ratio": 3.39934292, "quick_ratio": 2.0062375, "net_debt": 368651000, "revenue_growth_1y": -0.15294112, "revenue_growth_3y_cagr": -0.05159804, "revenue_growth_5y_cagr": 0.00498799, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.80330175, "book_value_growth_1y": -0.40819412, "piotroski_f_score": 4, "altman_z_score": -0.84813438, "earnings_stability_5y": 1.704318, "revenue_stability_5y": 0.216346, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.45425508, "price_return_3m": 1.07588341, "price_return_6m": 0.5998996, "price_return_9m": -0.13278912, "price_return_12m": -0.13278912, "price_return_12m_ex1m": -0.40367347, "distance_from_52w_high": -0.3428866, "distance_from_52w_low": 1.32034947, "relative_strength": -0.2327527, "local_beta": 0.0015, "volatility_252d": 0.983739, "volatility_60d": 2.376891, "max_drawdown_12m": -0.71680412, "revenue_ttm": 510303000, "gross_profit_ttm": 185276000, "ebit_ttm": -82534000, "ebitda_ttm": -42636000, "net_income_ttm": -111475000, "eps_diluted_ttm": -41.0694299, "operating_cash_flow_ttm": 59253000, "capital_expenditure_ttm": 8500000, "fcf_ttm": 67753000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 31067000, "cash_and_equivalents": 33687000, "total_current_assets": 214179000, "total_current_liabilities": 63006000, "net_ppe": null, "total_assets": 661650000, "total_debt": 402338000, "total_equity": 174800000, "net_working_capital": 119948000, "book_value_per_share": 64.3995187, "retained_earnings": -801138000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -201877000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 21, "rank_ptbv": 50, "rank_ps": 9, "rank_pcf": 9, "rank_ev_ebitda": 50, "rank_ev_ebit": 15, "rank_earnings_yield": 50, "rank_fcf_yield": 31, "rank_dividend_yield": 91, "rank_shareholder_yield": 91, "rank_total_yield": 91, "rank_roe": 93, "rank_roc": 50, "rank_roic": 88, "rank_gross_margin": 62, "rank_fcf_margin": 63, "rank_piotroski": 82, "rank_accruals": 5, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 93, "rank_momentum_12m": 75, "rank_momentum_12m_ex1m": 92, "rank_relative_strength": 73, "value_composite": 12, "quality_composite": 87, "momentum_composite": 87, "growth_composite": 86, "yield_composite": 94, "svqf_composite": 27, "vc1_composite": 10, "vc2_composite": 20, "vc3_composite": 20, "trending_value_composite": null, "overall_composite": 45, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 41, "all_cap_buyback_rank": 9, "small_cap_core_rank": 25, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:27.182034+00:00", "is_restated": false, "income_statement": { "revenue": 559520000, "cost_of_revenue": 381234000, "gross_profit": 178286000, "ebit": -1162000, "ebitda": 52973000, "pretax_income": -119322000, "tax_provision": -4141000, "net_income": -115181000, "net_income_to_common": -115181000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19624000, "total_current_assets": 214849000, "total_assets": 675976000, "short_term_debt": 2900000, "long_term_debt": 399590000, "total_debt": 402490000, "total_liabilities": 505128000, "total_equity": 170848000, "shares_outstanding": 2661919, "goodwill_and_intangibles": 387050000 }, "cash_flow": { "operating_cash_flow": 20520000, "capital_expenditure": 6934000, "free_cash_flow": 27454000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241666, "ticker_id": 801, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:27.182034+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1162000", "ebitda": "52973000", "netIncome": "-115181000", "grossProfit": "178286000", "depreciation": "None", "totalRevenue": "559520000", "costOfRevenue": "381234000", "interestIncome": "None", "incomeBeforeTax": "-119322000", "interestExpense": "31350000", "operatingIncome": "-1162000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-4141000", "reportedCurrency": "USD", "netInterestIncome": "-31350000", "nonInterestIncome": "None", "operatingExpenses": "179448000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "381234000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54135000", "sellingGeneralAndAdministrative": "95031000", "netIncomeFromContinuingOperations": "-115181000" }, "balance": { "goodwill": "0", "inventory": "98831000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "675976000", "longTermDebt": "399590000", "shortTermDebt": "2900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "387050000", "reportedCurrency": "USD", "retainedEarnings": "-804066000", "totalLiabilities": "505128000", "otherCurrentAssets": "14272000", "totalCurrentAssets": "214849000", "currentLongTermDebt": "250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "82122000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "461127000", "currentAccountsPayable": "14135000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "425530000", "totalShareholderEquity": "170848000", "capitalLeaseObligations": "25690000", "otherCurrentLiabilities": "63050000", "totalCurrentLiabilities": "80085000", "otherNonCurrentLiabilities": "552000", "totalNonCurrentLiabilities": "425043000", "cashAndShortTermInvestments": "19624000", "commonStockSharesOutstanding": "2661919", "intangibleAssetsExcludingGoodwill": "387050000", "cashAndCashEquivalentsAtCarryingValue": "19624000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-115181000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "8536000", "operatingCashflow": "20520000", "capitalExpenditures": "6934000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8545000", "cashflowFromInvestment": "-7332000", "stockBasedCompensation": "15254000", "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": "54135000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 559520000, "cost_of_revenue": 381234000, "gross_profit": 178286000, "research_and_development": null, "selling_general_admin": 95031000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1162000, "depreciation_amortisation": 54135000, "ebitda": 52973000, "interest_expense": 31350000, "interest_income": null, "other_non_operating": null, "pretax_income": -119322000, "tax_provision": -4141000, "effective_tax_rate": null, "net_income": -115181000, "net_income_continuing_ops": -115181000, "net_income_to_common": -115181000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19624000, "short_term_investments": null, "net_receivables": 82122000, "inventory": 98831000, "other_current_assets": null, "total_current_assets": 214849000, "net_ppe": null, "goodwill": 0, "intangible_assets": 387050000, "goodwill_and_intangibles": 387050000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 461127000, "total_assets": 675976000, "short_term_debt": 2900000, "accounts_payable": 14135000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 80085000, "long_term_debt": 399590000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 425043000, "total_liabilities": 505128000, "total_debt": 402490000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -804066000, "total_equity": 170848000, "shares_outstanding": 2661919, "operating_cash_flow": 20520000, "stock_based_compensation": 15254000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6934000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7332000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8545000, "free_cash_flow": 27454000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1162000", "ebitda": "52973000", "netIncome": "-115181000", "grossProfit": "178286000", "depreciation": "None", "totalRevenue": "559520000", "costOfRevenue": "381234000", "interestIncome": "None", "incomeBeforeTax": "-119322000", "interestExpense": "31350000", "operatingIncome": "-1162000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-4141000", "reportedCurrency": "USD", "netInterestIncome": "-31350000", "nonInterestIncome": "None", "operatingExpenses": "179448000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "381234000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54135000", "sellingGeneralAndAdministrative": "95031000", "netIncomeFromContinuingOperations": "-115181000" }, "balance": { "goodwill": "0", "inventory": "98831000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "675976000", "longTermDebt": "399590000", "shortTermDebt": "2900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "387050000", "reportedCurrency": "USD", "retainedEarnings": "-804066000", "totalLiabilities": "505128000", "otherCurrentAssets": "14272000", "totalCurrentAssets": "214849000", "currentLongTermDebt": "250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "82122000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "461127000", "currentAccountsPayable": "14135000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "425530000", "totalShareholderEquity": "170848000", "capitalLeaseObligations": "25690000", "otherCurrentLiabilities": "63050000", "totalCurrentLiabilities": "80085000", "otherNonCurrentLiabilities": "552000", "totalNonCurrentLiabilities": "425043000", "cashAndShortTermInvestments": "19624000", "commonStockSharesOutstanding": "2661919", "intangibleAssetsExcludingGoodwill": "387050000", "cashAndCashEquivalentsAtCarryingValue": "19624000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-115181000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "8536000", "operatingCashflow": "20520000", "capitalExpenditures": "6934000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8545000", "cashflowFromInvestment": "-7332000", "stockBasedCompensation": "15254000", "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": "54135000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:27.182034+00:00", "is_restated": false, "income_statement": { "revenue": 604072000, "cost_of_revenue": 348603000, "gross_profit": 255469000, "ebit": -2464000, "ebitda": 53864000, "pretax_income": -35964000, "tax_provision": -1956000, "net_income": -34008000, "net_income_to_common": -34008000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14981000, "total_current_assets": 243123000, "total_assets": 830677000, "short_term_debt": 9040000, "long_term_debt": 398445000, "total_debt": 407485000, "total_liabilities": 554247000, "total_equity": 276430000, "shares_outstanding": 2548880, "goodwill_and_intangibles": 503261000 }, "cash_flow": { "operating_cash_flow": 23888000, "capital_expenditure": 11996000, "free_cash_flow": 35884000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241671, "ticker_id": 801, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:27.182034+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2464000", "ebitda": "53864000", "netIncome": "-34008000", "grossProfit": "255469000", "depreciation": "None", "totalRevenue": "604072000", "costOfRevenue": "348603000", "interestIncome": "None", "incomeBeforeTax": "-35964000", "interestExpense": "33500000", "operatingIncome": "-2944000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1956000", "reportedCurrency": "USD", "netInterestIncome": "-33500000", "nonInterestIncome": "None", "operatingExpenses": "258413000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "348603000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56328000", "sellingGeneralAndAdministrative": "113483000", "netIncomeFromContinuingOperations": "-34008000" }, "balance": { "goodwill": "74725000", "inventory": "107367000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "830677000", "longTermDebt": "398445000", "shortTermDebt": "9040000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "428536000", "reportedCurrency": "USD", "retainedEarnings": "-688885000", "totalLiabilities": "554247000", "otherCurrentAssets": "35444000", "totalCurrentAssets": "243123000", "currentLongTermDebt": "5250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85331000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "587554000", "currentAccountsPayable": "27701000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "434131000", "totalShareholderEquity": "276430000", "capitalLeaseObligations": "30436000", "otherCurrentLiabilities": "85500000", "totalCurrentLiabilities": "122241000", "otherNonCurrentLiabilities": "539000", "totalNonCurrentLiabilities": "432006000", "cashAndShortTermInvestments": "14981000", "commonStockSharesOutstanding": "2548880", "intangibleAssetsExcludingGoodwill": "428536000", "cashAndCashEquivalentsAtCarryingValue": "14981000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34008000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-11192000", "operatingCashflow": "23888000", "capitalExpenditures": "11996000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26497000", "cashflowFromInvestment": "-12331000", "stockBasedCompensation": "27901000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2207000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56328000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 604072000, "cost_of_revenue": 348603000, "gross_profit": 255469000, "research_and_development": null, "selling_general_admin": 113483000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2464000, "depreciation_amortisation": 56328000, "ebitda": 53864000, "interest_expense": 33500000, "interest_income": null, "other_non_operating": null, "pretax_income": -35964000, "tax_provision": -1956000, "effective_tax_rate": null, "net_income": -34008000, "net_income_continuing_ops": -34008000, "net_income_to_common": -34008000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14981000, "short_term_investments": null, "net_receivables": 85331000, "inventory": 107367000, "other_current_assets": null, "total_current_assets": 243123000, "net_ppe": null, "goodwill": 74725000, "intangible_assets": 428536000, "goodwill_and_intangibles": 503261000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 587554000, "total_assets": 830677000, "short_term_debt": 9040000, "accounts_payable": 27701000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 122241000, "long_term_debt": 398445000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 432006000, "total_liabilities": 554247000, "total_debt": 407485000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -688885000, "total_equity": 276430000, "shares_outstanding": 2548880, "operating_cash_flow": 23888000, "stock_based_compensation": 27901000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11996000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12331000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26497000, "free_cash_flow": 35884000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2464000", "ebitda": "53864000", "netIncome": "-34008000", "grossProfit": "255469000", "depreciation": "None", "totalRevenue": "604072000", "costOfRevenue": "348603000", "interestIncome": "None", "incomeBeforeTax": "-35964000", "interestExpense": "33500000", "operatingIncome": "-2944000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1956000", "reportedCurrency": "USD", "netInterestIncome": "-33500000", "nonInterestIncome": "None", "operatingExpenses": "258413000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "348603000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56328000", "sellingGeneralAndAdministrative": "113483000", "netIncomeFromContinuingOperations": "-34008000" }, "balance": { "goodwill": "74725000", "inventory": "107367000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "830677000", "longTermDebt": "398445000", "shortTermDebt": "9040000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "428536000", "reportedCurrency": "USD", "retainedEarnings": "-688885000", "totalLiabilities": "554247000", "otherCurrentAssets": "35444000", "totalCurrentAssets": "243123000", "currentLongTermDebt": "5250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85331000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "587554000", "currentAccountsPayable": "27701000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "434131000", "totalShareholderEquity": "276430000", "capitalLeaseObligations": "30436000", "otherCurrentLiabilities": "85500000", "totalCurrentLiabilities": "122241000", "otherNonCurrentLiabilities": "539000", "totalNonCurrentLiabilities": "432006000", "cashAndShortTermInvestments": "14981000", "commonStockSharesOutstanding": "2548880", "intangibleAssetsExcludingGoodwill": "428536000", "cashAndCashEquivalentsAtCarryingValue": "14981000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34008000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-11192000", "operatingCashflow": "23888000", "capitalExpenditures": "11996000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26497000", "cashflowFromInvestment": "-12331000", "stockBasedCompensation": "27901000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2207000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56328000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:27.182034+00:00", "is_restated": false, "income_statement": { "revenue": 605882000, "cost_of_revenue": 382325000, "gross_profit": 223557000, "ebit": -51142000, "ebitda": 6639000, "pretax_income": -82417000, "tax_provision": 1985000, "net_income": -84402000, "net_income_to_common": -84402000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29921000, "total_current_assets": 216380000, "total_assets": 860759000, "short_term_debt": 32258000, "long_term_debt": 397300000, "total_debt": 429558000, "total_liabilities": 569411000, "total_equity": 291348000, "shares_outstanding": 2474525, "goodwill_and_intangibles": 545271000 }, "cash_flow": { "operating_cash_flow": 64042000, "capital_expenditure": 20406000, "free_cash_flow": 84448000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241676, "ticker_id": 801, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:27.182034+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-51142000", "ebitda": "6639000", "netIncome": "-84402000", "grossProfit": "223557000", "depreciation": "None", "totalRevenue": "605882000", "costOfRevenue": "382325000", "interestIncome": "None", "incomeBeforeTax": "-82417000", "interestExpense": "31275000", "operatingIncome": "-55447000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1985000", "reportedCurrency": "USD", "netInterestIncome": "-31275000", "nonInterestIncome": "None", "operatingExpenses": "279004000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "382325000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57781000", "sellingGeneralAndAdministrative": "129800000", "netIncomeFromContinuingOperations": "-84402000" }, "balance": { "goodwill": "74725000", "inventory": "96175000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "860759000", "longTermDebt": "397300000", "shortTermDebt": "32258000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "470546000", "reportedCurrency": "USD", "retainedEarnings": "-654877000", "totalLiabilities": "569411000", "otherCurrentAssets": "30346000", "totalCurrentAssets": "216380000", "currentLongTermDebt": "28650000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "59938000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "644379000", "currentAccountsPayable": "33280000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "458700000", "totalShareholderEquity": "291348000", "capitalLeaseObligations": "32750000", "otherCurrentLiabilities": "68436000", "totalCurrentLiabilities": "133974000", "otherNonCurrentLiabilities": "759000", "totalNonCurrentLiabilities": "435437000", "cashAndShortTermInvestments": "29921000", "commonStockSharesOutstanding": "2474525", "intangibleAssetsExcludingGoodwill": "470546000", "cashAndCashEquivalentsAtCarryingValue": "29921000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-84402000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "57295000", "operatingCashflow": "64042000", "capitalExpenditures": "20406000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68298000", "cashflowFromInvestment": "-17378000", "stockBasedCompensation": "53203000", "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": "57778000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 605882000, "cost_of_revenue": 382325000, "gross_profit": 223557000, "research_and_development": 11500000, "selling_general_admin": 129800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -51142000, "depreciation_amortisation": 57781000, "ebitda": 6639000, "interest_expense": 31275000, "interest_income": null, "other_non_operating": null, "pretax_income": -82417000, "tax_provision": 1985000, "effective_tax_rate": null, "net_income": -84402000, "net_income_continuing_ops": -84402000, "net_income_to_common": -84402000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29921000, "short_term_investments": null, "net_receivables": 59938000, "inventory": 96175000, "other_current_assets": null, "total_current_assets": 216380000, "net_ppe": null, "goodwill": 74725000, "intangible_assets": 470546000, "goodwill_and_intangibles": 545271000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 644379000, "total_assets": 860759000, "short_term_debt": 32258000, "accounts_payable": 33280000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 133974000, "long_term_debt": 397300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 435437000, "total_liabilities": 569411000, "total_debt": 429558000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -654877000, "total_equity": 291348000, "shares_outstanding": 2474525, "operating_cash_flow": 64042000, "stock_based_compensation": 53203000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20406000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17378000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -68298000, "free_cash_flow": 84448000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-51142000", "ebitda": "6639000", "netIncome": "-84402000", "grossProfit": "223557000", "depreciation": "None", "totalRevenue": "605882000", "costOfRevenue": "382325000", "interestIncome": "None", "incomeBeforeTax": "-82417000", "interestExpense": "31275000", "operatingIncome": "-55447000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1985000", "reportedCurrency": "USD", "netInterestIncome": "-31275000", "nonInterestIncome": "None", "operatingExpenses": "279004000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "382325000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57781000", "sellingGeneralAndAdministrative": "129800000", "netIncomeFromContinuingOperations": "-84402000" }, "balance": { "goodwill": "74725000", "inventory": "96175000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "860759000", "longTermDebt": "397300000", "shortTermDebt": "32258000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "470546000", "reportedCurrency": "USD", "retainedEarnings": "-654877000", "totalLiabilities": "569411000", "otherCurrentAssets": "30346000", "totalCurrentAssets": "216380000", "currentLongTermDebt": "28650000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "59938000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "644379000", "currentAccountsPayable": "33280000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "458700000", "totalShareholderEquity": "291348000", "capitalLeaseObligations": "32750000", "otherCurrentLiabilities": "68436000", "totalCurrentLiabilities": "133974000", "otherNonCurrentLiabilities": "759000", "totalNonCurrentLiabilities": "435437000", "cashAndShortTermInvestments": "29921000", "commonStockSharesOutstanding": "2474525", "intangibleAssetsExcludingGoodwill": "470546000", "cashAndCashEquivalentsAtCarryingValue": "29921000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-84402000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "57295000", "operatingCashflow": "64042000", "capitalExpenditures": "20406000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68298000", "cashflowFromInvestment": "-17378000", "stockBasedCompensation": "53203000", "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": "57778000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:27.182034+00:00", "is_restated": false, "income_statement": { "revenue": 655901000, "cost_of_revenue": 427129000, "gross_profit": 228772000, "ebit": -353069000, "ebitda": -296522000, "pretax_income": -380954000, "tax_provision": 1186000, "net_income": -382140000, "net_income_to_common": -382140000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39055000, "total_current_assets": 274238000, "total_assets": 946715000, "short_term_debt": 17144000, "long_term_debt": 468108000, "total_debt": 485252000, "total_liabilities": 611846000, "total_equity": 334869000, "shares_outstanding": 2393976, "goodwill_and_intangibles": 587583000 }, "cash_flow": { "operating_cash_flow": 5094000, "capital_expenditure": 18904000, "free_cash_flow": 23998000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241681, "ticker_id": 801, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:27.182034+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-353069000", "ebitda": "-296522000", "netIncome": "-382140000", "grossProfit": "228772000", "depreciation": "None", "totalRevenue": "655901000", "costOfRevenue": "427129000", "interestIncome": "None", "incomeBeforeTax": "-380954000", "interestExpense": "27885000", "operatingIncome": "-345942000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1186000", "reportedCurrency": "USD", "netInterestIncome": "-27885000", "nonInterestIncome": "None", "operatingExpenses": "574714000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10800000", "otherNonOperatingIncome": "-7127000", "costofGoodsAndServicesSold": "427129000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56547000", "sellingGeneralAndAdministrative": "166824000", "netIncomeFromContinuingOperations": "-382140000" }, "balance": { "goodwill": "74725000", "inventory": "153471000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "946715000", "longTermDebt": "468108000", "shortTermDebt": "17144000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "512858000", "reportedCurrency": "USD", "retainedEarnings": "-570475000", "totalLiabilities": "611846000", "otherCurrentAssets": "39662000", "totalCurrentAssets": "274238000", "currentLongTermDebt": "11959000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "42050000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "672477000", "currentAccountsPayable": "29841000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "55510000", "shortLongTermDebtTotal": "494253000", "totalShareholderEquity": "334869000", "capitalLeaseObligations": "14186000", "otherCurrentLiabilities": "65922000", "totalCurrentLiabilities": "112907000", "otherNonCurrentLiabilities": "20461000", "totalNonCurrentLiabilities": "498939000", "cashAndShortTermInvestments": "39055000", "commonStockSharesOutstanding": "2393976", "intangibleAssetsExcludingGoodwill": "512858000", "cashAndCashEquivalentsAtCarryingValue": "39055000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-382140000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-11931000", "operatingCashflow": "5094000", "capitalExpenditures": "18904000", "changeInReceivables": "51052000", "changeInExchangeRate": "None", "cashflowFromFinancing": "48625000", "cashflowFromInvestment": "-18904000", "stockBasedCompensation": "87697000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "34815000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56547000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 655901000, "cost_of_revenue": 427129000, "gross_profit": 228772000, "research_and_development": 10800000, "selling_general_admin": 166824000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -353069000, "depreciation_amortisation": 56547000, "ebitda": -296522000, "interest_expense": 27885000, "interest_income": null, "other_non_operating": null, "pretax_income": -380954000, "tax_provision": 1186000, "effective_tax_rate": null, "net_income": -382140000, "net_income_continuing_ops": -382140000, "net_income_to_common": -382140000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39055000, "short_term_investments": null, "net_receivables": 42050000, "inventory": 153471000, "other_current_assets": null, "total_current_assets": 274238000, "net_ppe": null, "goodwill": 74725000, "intangible_assets": 512858000, "goodwill_and_intangibles": 587583000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 672477000, "total_assets": 946715000, "short_term_debt": 17144000, "accounts_payable": 29841000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 112907000, "long_term_debt": 468108000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 498939000, "total_liabilities": 611846000, "total_debt": 485252000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -570475000, "total_equity": 334869000, "shares_outstanding": 2393976, "operating_cash_flow": 5094000, "stock_based_compensation": 87697000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18904000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18904000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 48625000, "free_cash_flow": 23998000, "net_change_in_cash": 34815000 }, "raw_data": { "income": { "ebit": "-353069000", "ebitda": "-296522000", "netIncome": "-382140000", "grossProfit": "228772000", "depreciation": "None", "totalRevenue": "655901000", "costOfRevenue": "427129000", "interestIncome": "None", "incomeBeforeTax": "-380954000", "interestExpense": "27885000", "operatingIncome": "-345942000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1186000", "reportedCurrency": "USD", "netInterestIncome": "-27885000", "nonInterestIncome": "None", "operatingExpenses": "574714000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10800000", "otherNonOperatingIncome": "-7127000", "costofGoodsAndServicesSold": "427129000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56547000", "sellingGeneralAndAdministrative": "166824000", "netIncomeFromContinuingOperations": "-382140000" }, "balance": { "goodwill": "74725000", "inventory": "153471000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "946715000", "longTermDebt": "468108000", "shortTermDebt": "17144000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "512858000", "reportedCurrency": "USD", "retainedEarnings": "-570475000", "totalLiabilities": "611846000", "otherCurrentAssets": "39662000", "totalCurrentAssets": "274238000", "currentLongTermDebt": "11959000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "42050000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "672477000", "currentAccountsPayable": "29841000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "55510000", "shortLongTermDebtTotal": "494253000", "totalShareholderEquity": "334869000", "capitalLeaseObligations": "14186000", "otherCurrentLiabilities": "65922000", "totalCurrentLiabilities": "112907000", "otherNonCurrentLiabilities": "20461000", "totalNonCurrentLiabilities": "498939000", "cashAndShortTermInvestments": "39055000", "commonStockSharesOutstanding": "2393976", "intangibleAssetsExcludingGoodwill": "512858000", "cashAndCashEquivalentsAtCarryingValue": "39055000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-382140000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-11931000", "operatingCashflow": "5094000", "capitalExpenditures": "18904000", "changeInReceivables": "51052000", "changeInExchangeRate": "None", "cashflowFromFinancing": "48625000", "cashflowFromInvestment": "-18904000", "stockBasedCompensation": "87697000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "34815000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56547000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:27.182034+00:00", "is_restated": false, "income_statement": { "revenue": 785545000, "cost_of_revenue": 484780000, "gross_profit": 300765000, "ebit": -63632000, "ebitda": -16132000, "pretax_income": -90278000, "tax_provision": 1489000, "net_income": -91767000, "net_income_to_common": -91767000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16740000, "total_current_assets": 266243000, "total_assets": 1177526000, "short_term_debt": 41138000, "long_term_debt": 379395000, "total_debt": 420533000, "total_liabilities": 571504000, "total_equity": 606022000, "shares_outstanding": 2247493, "goodwill_and_intangibles": 852198000 }, "cash_flow": { "operating_cash_flow": -28427000, "capital_expenditure": 23042000, "free_cash_flow": -5385000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241686, "ticker_id": 801, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:27.182034+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-63632000", "ebitda": "-16132000", "netIncome": "-91767000", "grossProfit": "300765000", "depreciation": "None", "totalRevenue": "785545000", "costOfRevenue": "484780000", "interestIncome": "None", "incomeBeforeTax": "-90278000", "interestExpense": "26646000", "operatingIncome": "-61149000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1489000", "reportedCurrency": "USD", "netInterestIncome": "-26646000", "nonInterestIncome": "None", "operatingExpenses": "361914000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "58400000", "otherNonOperatingIncome": "-2483000", "costofGoodsAndServicesSold": "484780000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47500000", "sellingGeneralAndAdministrative": "158555000", "netIncomeFromContinuingOperations": "-88821000" }, "balance": { "goodwill": "297047000", "inventory": "141540000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "1177526000", "longTermDebt": "379395000", "shortTermDebt": "41138000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "555151000", "reportedCurrency": "USD", "retainedEarnings": "-188317000", "totalLiabilities": "571504000", "otherCurrentAssets": "15036000", "totalCurrentAssets": "266243000", "currentLongTermDebt": "41138000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "92927000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "911283000", "currentAccountsPayable": "42694000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "55477000", "shortLongTermDebtTotal": "420533000", "totalShareholderEquity": "606022000", "capitalLeaseObligations": "1097000", "otherCurrentLiabilities": "82393000", "totalCurrentLiabilities": "166225000", "otherNonCurrentLiabilities": "13534000", "totalNonCurrentLiabilities": "405279000", "cashAndShortTermInvestments": "16740000", "commonStockSharesOutstanding": "2247493", "intangibleAssetsExcludingGoodwill": "555151000", "cashAndCashEquivalentsAtCarryingValue": "16740000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-91767000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-67826000", "operatingCashflow": "-28427000", "capitalExpenditures": "23042000", "changeInReceivables": "-26365000", "changeInExchangeRate": "None", "cashflowFromFinancing": "113508000", "cashflowFromInvestment": "-79897000", "stockBasedCompensation": "81112000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5184000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "142274000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 785545000, "cost_of_revenue": 484780000, "gross_profit": 300765000, "research_and_development": 58400000, "selling_general_admin": 158555000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -63632000, "depreciation_amortisation": 47500000, "ebitda": -16132000, "interest_expense": 26646000, "interest_income": null, "other_non_operating": null, "pretax_income": -90278000, "tax_provision": 1489000, "effective_tax_rate": null, "net_income": -91767000, "net_income_continuing_ops": -88821000, "net_income_to_common": -91767000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16740000, "short_term_investments": null, "net_receivables": 92927000, "inventory": 141540000, "other_current_assets": null, "total_current_assets": 266243000, "net_ppe": null, "goodwill": 297047000, "intangible_assets": 555151000, "goodwill_and_intangibles": 852198000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 911283000, "total_assets": 1177526000, "short_term_debt": 41138000, "accounts_payable": 42694000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 166225000, "long_term_debt": 379395000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 405279000, "total_liabilities": 571504000, "total_debt": 420533000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -188317000, "total_equity": 606022000, "shares_outstanding": 2247493, "operating_cash_flow": -28427000, "stock_based_compensation": 81112000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23042000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -79897000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 113508000, "free_cash_flow": -5385000, "net_change_in_cash": 5184000 }, "raw_data": { "income": { "ebit": "-63632000", "ebitda": "-16132000", "netIncome": "-91767000", "grossProfit": "300765000", "depreciation": "None", "totalRevenue": "785545000", "costOfRevenue": "484780000", "interestIncome": "None", "incomeBeforeTax": "-90278000", "interestExpense": "26646000", "operatingIncome": "-61149000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1489000", "reportedCurrency": "USD", "netInterestIncome": "-26646000", "nonInterestIncome": "None", "operatingExpenses": "361914000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "58400000", "otherNonOperatingIncome": "-2483000", "costofGoodsAndServicesSold": "484780000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47500000", "sellingGeneralAndAdministrative": "158555000", "netIncomeFromContinuingOperations": "-88821000" }, "balance": { "goodwill": "297047000", "inventory": "141540000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "1177526000", "longTermDebt": "379395000", "shortTermDebt": "41138000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "555151000", "reportedCurrency": "USD", "retainedEarnings": "-188317000", "totalLiabilities": "571504000", "otherCurrentAssets": "15036000", "totalCurrentAssets": "266243000", "currentLongTermDebt": "41138000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "92927000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "911283000", "currentAccountsPayable": "42694000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "55477000", "shortLongTermDebtTotal": "420533000", "totalShareholderEquity": "606022000", "capitalLeaseObligations": "1097000", "otherCurrentLiabilities": "82393000", "totalCurrentLiabilities": "166225000", "otherNonCurrentLiabilities": "13534000", "totalNonCurrentLiabilities": "405279000", "cashAndShortTermInvestments": "16740000", "commonStockSharesOutstanding": "2247493", "intangibleAssetsExcludingGoodwill": "555151000", "cashAndCashEquivalentsAtCarryingValue": "16740000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-91767000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-67826000", "operatingCashflow": "-28427000", "capitalExpenditures": "23042000", "changeInReceivables": "-26365000", "changeInExchangeRate": "None", "cashflowFromFinancing": "113508000", "cashflowFromInvestment": "-79897000", "stockBasedCompensation": "81112000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5184000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "142274000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:27.182034+00:00", "is_restated": false, "income_statement": { "revenue": 545772000, "cost_of_revenue": 310960000, "gross_profit": 234812000, "ebit": 65872000, "ebitda": 106840000, "pretax_income": 31799000, "tax_provision": 749000, "net_income": 31050000, "net_income_to_common": 31050000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11556000, "total_current_assets": 159007000, "total_assets": 989581000, "short_term_debt": 3703000, "long_term_debt": 433605000, "total_debt": 437308000, "total_liabilities": 514541000, "total_equity": 475040000, "shares_outstanding": 2350958, "goodwill_and_intangibles": 796679000 }, "cash_flow": { "operating_cash_flow": 46597000, "capital_expenditure": 14638000, "free_cash_flow": 61235000, "dividends_paid": 250000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241691, "ticker_id": 801, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:27.182034+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "65872000", "ebitda": "106840000", "netIncome": "31050000", "grossProfit": "234812000", "depreciation": "None", "totalRevenue": "545772000", "costOfRevenue": "310960000", "interestIncome": "None", "incomeBeforeTax": "31799000", "interestExpense": "34073000", "operatingIncome": "58346000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "749000", "reportedCurrency": "USD", "netInterestIncome": "-34073000", "nonInterestIncome": "None", "operatingExpenses": "176466000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "310960000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40968000", "sellingGeneralAndAdministrative": "50243000", "netIncomeFromContinuingOperations": "31602000" }, "balance": { "goodwill": "256838000", "inventory": "68835000", "commonStock": "571038000", "currentDebt": "None", "investments": "None", "totalAssets": "989581000", "longTermDebt": "433605000", "shortTermDebt": "3703000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "539841000", "reportedCurrency": "USD", "retainedEarnings": "-95998000", "totalLiabilities": "514541000", "otherCurrentAssets": "13776000", "totalCurrentAssets": "159007000", "currentLongTermDebt": "3407000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "64840000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "830574000", "currentAccountsPayable": "21673000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "32404000", "shortLongTermDebtTotal": "437844000", "totalShareholderEquity": "475040000", "capitalLeaseObligations": "832000", "otherCurrentLiabilities": "54697000", "totalCurrentLiabilities": "80073000", "otherNonCurrentLiabilities": "327000", "totalNonCurrentLiabilities": "434468000", "cashAndShortTermInvestments": "11556000", "commonStockSharesOutstanding": "2350958", "intangibleAssetsExcludingGoodwill": "539841000", "cashAndCashEquivalentsAtCarryingValue": "11556000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31602000", "profitLoss": "None", "dividendPayout": "250000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-29531000", "operatingCashflow": "46597000", "capitalExpenditures": "14638000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14777000", "cashflowFromInvestment": "-27341000", "stockBasedCompensation": "12810000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "250000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40968000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 545772000, "cost_of_revenue": 310960000, "gross_profit": 234812000, "research_and_development": 6800000, "selling_general_admin": 50243000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 65872000, "depreciation_amortisation": 40968000, "ebitda": 106840000, "interest_expense": 34073000, "interest_income": null, "other_non_operating": null, "pretax_income": 31799000, "tax_provision": 749000, "effective_tax_rate": null, "net_income": 31050000, "net_income_continuing_ops": 31602000, "net_income_to_common": 31050000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11556000, "short_term_investments": null, "net_receivables": 64840000, "inventory": 68835000, "other_current_assets": null, "total_current_assets": 159007000, "net_ppe": null, "goodwill": 256838000, "intangible_assets": 539841000, "goodwill_and_intangibles": 796679000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 830574000, "total_assets": 989581000, "short_term_debt": 3703000, "accounts_payable": 21673000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 80073000, "long_term_debt": 433605000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 434468000, "total_liabilities": 514541000, "total_debt": 437308000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -95998000, "total_equity": 475040000, "shares_outstanding": 2350958, "operating_cash_flow": 46597000, "stock_based_compensation": 12810000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14638000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27341000, "dividends_paid": 250000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14777000, "free_cash_flow": 61235000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "65872000", "ebitda": "106840000", "netIncome": "31050000", "grossProfit": "234812000", "depreciation": "None", "totalRevenue": "545772000", "costOfRevenue": "310960000", "interestIncome": "None", "incomeBeforeTax": "31799000", "interestExpense": "34073000", "operatingIncome": "58346000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "749000", "reportedCurrency": "USD", "netInterestIncome": "-34073000", "nonInterestIncome": "None", "operatingExpenses": "176466000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "310960000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40968000", "sellingGeneralAndAdministrative": "50243000", "netIncomeFromContinuingOperations": "31602000" }, "balance": { "goodwill": "256838000", "inventory": "68835000", "commonStock": "571038000", "currentDebt": "None", "investments": "None", "totalAssets": "989581000", "longTermDebt": "433605000", "shortTermDebt": "3703000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "539841000", "reportedCurrency": "USD", "retainedEarnings": "-95998000", "totalLiabilities": "514541000", "otherCurrentAssets": "13776000", "totalCurrentAssets": "159007000", "currentLongTermDebt": "3407000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "64840000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "830574000", "currentAccountsPayable": "21673000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "32404000", "shortLongTermDebtTotal": "437844000", "totalShareholderEquity": "475040000", "capitalLeaseObligations": "832000", "otherCurrentLiabilities": "54697000", "totalCurrentLiabilities": "80073000", "otherNonCurrentLiabilities": "327000", "totalNonCurrentLiabilities": "434468000", "cashAndShortTermInvestments": "11556000", "commonStockSharesOutstanding": "2350958", "intangibleAssetsExcludingGoodwill": "539841000", "cashAndCashEquivalentsAtCarryingValue": "11556000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31602000", "profitLoss": "None", "dividendPayout": "250000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-29531000", "operatingCashflow": "46597000", "capitalExpenditures": "14638000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14777000", "cashflowFromInvestment": "-27341000", "stockBasedCompensation": "12810000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "250000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40968000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:27.182034+00:00", "is_restated": false, "income_statement": { "revenue": 363319000, "cost_of_revenue": 207539000, "gross_profit": 155780000, "ebit": 9993000, "ebitda": 49150000, "pretax_income": -29469000, "tax_provision": 124000, "net_income": -29593000, "net_income_to_common": -29593000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7077000, "total_current_assets": 84429000, "total_assets": 924845000, "short_term_debt": 3730000, "long_term_debt": 443931000, "total_debt": 447661000, "total_liabilities": 493967000, "total_equity": 430878000, "shares_outstanding": 2350958, "goodwill_and_intangibles": 818258000 }, "cash_flow": { "operating_cash_flow": 18486000, "capital_expenditure": 8004000, "free_cash_flow": 26490000, "dividends_paid": 80000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241695, "ticker_id": 801, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:27.182034+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9993000", "ebitda": "49150000", "netIncome": "-29593000", "grossProfit": "155780000", "depreciation": "None", "totalRevenue": "363319000", "costOfRevenue": "207539000", "interestIncome": "None", "incomeBeforeTax": "-29469000", "interestExpense": "39462000", "operatingIncome": "10455000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "124000", "reportedCurrency": "USD", "netInterestIncome": "-39462000", "nonInterestIncome": "None", "operatingExpenses": "145325000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "207539000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39157000", "sellingGeneralAndAdministrative": "45304000", "netIncomeFromContinuingOperations": "-29593000" }, "balance": { "goodwill": "251170000", "inventory": "39304000", "commonStock": "558478000", "currentDebt": "None", "investments": "None", "totalAssets": "924845000", "longTermDebt": "443931000", "shortTermDebt": "3730000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "567088000", "reportedCurrency": "USD", "retainedEarnings": "-127600000", "totalLiabilities": "493967000", "otherCurrentAssets": "3378000", "totalCurrentAssets": "84429000", "currentLongTermDebt": "3407000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34670000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "840416000", "currentAccountsPayable": "17391000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "21775000", "shortLongTermDebtTotal": "448222000", "totalShareholderEquity": "430878000", "capitalLeaseObligations": "884000", "otherCurrentLiabilities": "28043000", "totalCurrentLiabilities": "49164000", "otherNonCurrentLiabilities": "311000", "totalNonCurrentLiabilities": "444803000", "cashAndShortTermInvestments": "7077000", "commonStockSharesOutstanding": "2350958", "intangibleAssetsExcludingGoodwill": "567088000", "cashAndCashEquivalentsAtCarryingValue": "7077000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29593000", "profitLoss": "None", "dividendPayout": "80000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-4949000", "operatingCashflow": "18486000", "capitalExpenditures": "8004000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9260000", "cashflowFromInvestment": "-8997000", "stockBasedCompensation": "2352000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39157000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 363319000, "cost_of_revenue": 207539000, "gross_profit": 155780000, "research_and_development": 5000000, "selling_general_admin": 45304000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9993000, "depreciation_amortisation": 39157000, "ebitda": 49150000, "interest_expense": 39462000, "interest_income": null, "other_non_operating": null, "pretax_income": -29469000, "tax_provision": 124000, "effective_tax_rate": null, "net_income": -29593000, "net_income_continuing_ops": -29593000, "net_income_to_common": -29593000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7077000, "short_term_investments": null, "net_receivables": 34670000, "inventory": 39304000, "other_current_assets": null, "total_current_assets": 84429000, "net_ppe": null, "goodwill": 251170000, "intangible_assets": 567088000, "goodwill_and_intangibles": 818258000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 840416000, "total_assets": 924845000, "short_term_debt": 3730000, "accounts_payable": 17391000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 49164000, "long_term_debt": 443931000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 444803000, "total_liabilities": 493967000, "total_debt": 447661000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -127600000, "total_equity": 430878000, "shares_outstanding": 2350958, "operating_cash_flow": 18486000, "stock_based_compensation": 2352000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8004000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8997000, "dividends_paid": 80000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9260000, "free_cash_flow": 26490000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9993000", "ebitda": "49150000", "netIncome": "-29593000", "grossProfit": "155780000", "depreciation": "None", "totalRevenue": "363319000", "costOfRevenue": "207539000", "interestIncome": "None", "incomeBeforeTax": "-29469000", "interestExpense": "39462000", "operatingIncome": "10455000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "124000", "reportedCurrency": "USD", "netInterestIncome": "-39462000", "nonInterestIncome": "None", "operatingExpenses": "145325000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "207539000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39157000", "sellingGeneralAndAdministrative": "45304000", "netIncomeFromContinuingOperations": "-29593000" }, "balance": { "goodwill": "251170000", "inventory": "39304000", "commonStock": "558478000", "currentDebt": "None", "investments": "None", "totalAssets": "924845000", "longTermDebt": "443931000", "shortTermDebt": "3730000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "567088000", "reportedCurrency": "USD", "retainedEarnings": "-127600000", "totalLiabilities": "493967000", "otherCurrentAssets": "3378000", "totalCurrentAssets": "84429000", "currentLongTermDebt": "3407000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34670000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "840416000", "currentAccountsPayable": "17391000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "21775000", "shortLongTermDebtTotal": "448222000", "totalShareholderEquity": "430878000", "capitalLeaseObligations": "884000", "otherCurrentLiabilities": "28043000", "totalCurrentLiabilities": "49164000", "otherNonCurrentLiabilities": "311000", "totalNonCurrentLiabilities": "444803000", "cashAndShortTermInvestments": "7077000", "commonStockSharesOutstanding": "2350958", "intangibleAssetsExcludingGoodwill": "567088000", "cashAndCashEquivalentsAtCarryingValue": "7077000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29593000", "profitLoss": "None", "dividendPayout": "80000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-4949000", "operatingCashflow": "18486000", "capitalExpenditures": "8004000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9260000", "cashflowFromInvestment": "-8997000", "stockBasedCompensation": "2352000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39157000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:27.182034+00:00", "is_restated": false, "income_statement": { "revenue": 94066000, "cost_of_revenue": 51051000, "gross_profit": 43015000, "ebit": -1023000, "ebitda": -1023000, "pretax_income": 2652000, "tax_provision": -276000, "net_income": 2928000, "net_income_to_common": 2928000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33687000, "total_current_assets": 214179000, "total_assets": 661650000, "short_term_debt": 2462000, "long_term_debt": 399876000, "total_debt": 402338000, "total_liabilities": 486850000, "total_equity": 174800000, "shares_outstanding": 2714306, "goodwill_and_intangibles": 376677000 }, "cash_flow": { "operating_cash_flow": 17896000, "capital_expenditure": 3392000, "free_cash_flow": 21288000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241664, "ticker_id": 801, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:27.182034+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-1023000", "netIncome": "2928000", "grossProfit": "43015000", "depreciation": "None", "totalRevenue": "94066000", "costOfRevenue": "51051000", "interestIncome": "None", "incomeBeforeTax": "2652000", "interestExpense": "7610000", "operatingIncome": "-1023000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-276000", "reportedCurrency": "USD", "netInterestIncome": "-7610000", "nonInterestIncome": "None", "operatingExpenses": "44038000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51051000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "19413000", "netIncomeFromContinuingOperations": "2928000" }, "balance": { "goodwill": "None", "inventory": "87774000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "661650000", "longTermDebt": "399876000", "shortTermDebt": "2462000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "376677000", "reportedCurrency": "USD", "retainedEarnings": "-801138000", "totalLiabilities": "486850000", "otherCurrentAssets": "28364000", "totalCurrentAssets": "214179000", "currentLongTermDebt": "250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "64354000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "447471000", "currentAccountsPayable": "8941000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "424933000", "totalShareholderEquity": "174800000", "capitalLeaseObligations": "24807000", "otherCurrentLiabilities": "51603000", "totalCurrentLiabilities": "63006000", "otherNonCurrentLiabilities": "715000", "totalNonCurrentLiabilities": "423844000", "cashAndShortTermInvestments": "33687000", "commonStockSharesOutstanding": "2714306", "intangibleAssetsExcludingGoodwill": "376677000", "cashAndCashEquivalentsAtCarryingValue": "33687000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2928000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "11057000", "operatingCashflow": "17896000", "capitalExpenditures": "3392000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-343000", "cashflowFromInvestment": "-3490000", "stockBasedCompensation": "1755000", "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": "13181000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 94066000, "cost_of_revenue": 51051000, "gross_profit": 43015000, "research_and_development": null, "selling_general_admin": 19413000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1023000, "depreciation_amortisation": null, "ebitda": -1023000, "interest_expense": 7610000, "interest_income": null, "other_non_operating": null, "pretax_income": 2652000, "tax_provision": -276000, "effective_tax_rate": null, "net_income": 2928000, "net_income_continuing_ops": 2928000, "net_income_to_common": 2928000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33687000, "short_term_investments": null, "net_receivables": 64354000, "inventory": 87774000, "other_current_assets": null, "total_current_assets": 214179000, "net_ppe": null, "goodwill": null, "intangible_assets": 376677000, "goodwill_and_intangibles": 376677000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 447471000, "total_assets": 661650000, "short_term_debt": 2462000, "accounts_payable": 8941000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 63006000, "long_term_debt": 399876000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 423844000, "total_liabilities": 486850000, "total_debt": 402338000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -801138000, "total_equity": 174800000, "shares_outstanding": 2714306, "operating_cash_flow": 17896000, "stock_based_compensation": 1755000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3392000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3490000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -343000, "free_cash_flow": 21288000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-1023000", "netIncome": "2928000", "grossProfit": "43015000", "depreciation": "None", "totalRevenue": "94066000", "costOfRevenue": "51051000", "interestIncome": "None", "incomeBeforeTax": "2652000", "interestExpense": "7610000", "operatingIncome": "-1023000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-276000", "reportedCurrency": "USD", "netInterestIncome": "-7610000", "nonInterestIncome": "None", "operatingExpenses": "44038000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51051000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "19413000", "netIncomeFromContinuingOperations": "2928000" }, "balance": { "goodwill": "None", "inventory": "87774000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "661650000", "longTermDebt": "399876000", "shortTermDebt": "2462000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "376677000", "reportedCurrency": "USD", "retainedEarnings": "-801138000", "totalLiabilities": "486850000", "otherCurrentAssets": "28364000", "totalCurrentAssets": "214179000", "currentLongTermDebt": "250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "64354000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "447471000", "currentAccountsPayable": "8941000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "424933000", "totalShareholderEquity": "174800000", "capitalLeaseObligations": "24807000", "otherCurrentLiabilities": "51603000", "totalCurrentLiabilities": "63006000", "otherNonCurrentLiabilities": "715000", "totalNonCurrentLiabilities": "423844000", "cashAndShortTermInvestments": "33687000", "commonStockSharesOutstanding": "2714306", "intangibleAssetsExcludingGoodwill": "376677000", "cashAndCashEquivalentsAtCarryingValue": "33687000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2928000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "11057000", "operatingCashflow": "17896000", "capitalExpenditures": "3392000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-343000", "cashflowFromInvestment": "-3490000", "stockBasedCompensation": "1755000", "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": "13181000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:27.182034+00:00", "is_restated": false, "income_statement": { "revenue": 145358000, "cost_of_revenue": 99830000, "gross_profit": 45528000, "ebit": 484000, "ebitda": 13769000, "pretax_income": -19043000, "tax_provision": -1843000, "net_income": -17200000, "net_income_to_common": -17200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19624000, "total_current_assets": 214849000, "total_assets": 675976000, "short_term_debt": 2900000, "long_term_debt": 399590000, "total_debt": 402490000, "total_liabilities": 505128000, "total_equity": 170848000, "shares_outstanding": 2706434, "goodwill_and_intangibles": 387050000 }, "cash_flow": { "operating_cash_flow": 15511000, "capital_expenditure": 1320000, "free_cash_flow": 16831000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241665, "ticker_id": 801, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:27.182034+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "484000", "ebitda": "13769000", "netIncome": "-17200000", "grossProfit": "45528000", "depreciation": "None", "totalRevenue": "145358000", "costOfRevenue": "99830000", "interestIncome": "None", "incomeBeforeTax": "-19043000", "interestExpense": "7551000", "operatingIncome": "484000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1843000", "reportedCurrency": "USD", "netInterestIncome": "-7551000", "nonInterestIncome": "None", "operatingExpenses": "45044000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "99830000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13285000", "sellingGeneralAndAdministrative": "21816000", "netIncomeFromContinuingOperations": "-17200000" }, "balance": { "goodwill": "0", "inventory": "98831000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "675976000", "longTermDebt": "399590000", "shortTermDebt": "2900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "387050000", "reportedCurrency": "USD", "retainedEarnings": "-804066000", "totalLiabilities": "505128000", "otherCurrentAssets": "14272000", "totalCurrentAssets": "214849000", "currentLongTermDebt": "250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "82122000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "461127000", "currentAccountsPayable": "14135000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "425530000", "totalShareholderEquity": "170848000", "capitalLeaseObligations": "25690000", "otherCurrentLiabilities": "63050000", "totalCurrentLiabilities": "80085000", "otherNonCurrentLiabilities": "552000", "totalNonCurrentLiabilities": "425043000", "cashAndShortTermInvestments": "19624000", "commonStockSharesOutstanding": "2706434", "intangibleAssetsExcludingGoodwill": "387050000", "cashAndCashEquivalentsAtCarryingValue": "19624000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "15795000", "operatingCashflow": "15511000", "capitalExpenditures": "1320000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-284000", "cashflowFromInvestment": "-1469000", "stockBasedCompensation": "2778000", "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": "13283000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 145358000, "cost_of_revenue": 99830000, "gross_profit": 45528000, "research_and_development": null, "selling_general_admin": 21816000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 484000, "depreciation_amortisation": 13285000, "ebitda": 13769000, "interest_expense": 7551000, "interest_income": null, "other_non_operating": null, "pretax_income": -19043000, "tax_provision": -1843000, "effective_tax_rate": null, "net_income": -17200000, "net_income_continuing_ops": -17200000, "net_income_to_common": -17200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19624000, "short_term_investments": null, "net_receivables": 82122000, "inventory": 98831000, "other_current_assets": null, "total_current_assets": 214849000, "net_ppe": null, "goodwill": 0, "intangible_assets": 387050000, "goodwill_and_intangibles": 387050000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 461127000, "total_assets": 675976000, "short_term_debt": 2900000, "accounts_payable": 14135000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 80085000, "long_term_debt": 399590000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 425043000, "total_liabilities": 505128000, "total_debt": 402490000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -804066000, "total_equity": 170848000, "shares_outstanding": 2706434, "operating_cash_flow": 15511000, "stock_based_compensation": 2778000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1320000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1469000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -284000, "free_cash_flow": 16831000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "484000", "ebitda": "13769000", "netIncome": "-17200000", "grossProfit": "45528000", "depreciation": "None", "totalRevenue": "145358000", "costOfRevenue": "99830000", "interestIncome": "None", "incomeBeforeTax": "-19043000", "interestExpense": "7551000", "operatingIncome": "484000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1843000", "reportedCurrency": "USD", "netInterestIncome": "-7551000", "nonInterestIncome": "None", "operatingExpenses": "45044000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "99830000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13285000", "sellingGeneralAndAdministrative": "21816000", "netIncomeFromContinuingOperations": "-17200000" }, "balance": { "goodwill": "0", "inventory": "98831000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "675976000", "longTermDebt": "399590000", "shortTermDebt": "2900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "387050000", "reportedCurrency": "USD", "retainedEarnings": "-804066000", "totalLiabilities": "505128000", "otherCurrentAssets": "14272000", "totalCurrentAssets": "214849000", "currentLongTermDebt": "250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "82122000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "461127000", "currentAccountsPayable": "14135000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "425530000", "totalShareholderEquity": "170848000", "capitalLeaseObligations": "25690000", "otherCurrentLiabilities": "63050000", "totalCurrentLiabilities": "80085000", "otherNonCurrentLiabilities": "552000", "totalNonCurrentLiabilities": "425043000", "cashAndShortTermInvestments": "19624000", "commonStockSharesOutstanding": "2706434", "intangibleAssetsExcludingGoodwill": "387050000", "cashAndCashEquivalentsAtCarryingValue": "19624000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "15795000", "operatingCashflow": "15511000", "capitalExpenditures": "1320000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-284000", "cashflowFromInvestment": "-1469000", "stockBasedCompensation": "2778000", "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": "13283000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:27.182034+00:00", "is_restated": false, "income_statement": { "revenue": 125396000, "cost_of_revenue": 85663000, "gross_profit": 39733000, "ebit": -82311000, "ebitda": -69009000, "pretax_income": -90126000, "tax_provision": -307000, "net_income": -89819000, "net_income_to_common": -89819000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5866000, "total_current_assets": 215926000, "total_assets": 689622000, "short_term_debt": 3659000, "long_term_debt": 399304000, "total_debt": 402963000, "total_liabilities": 503486000, "total_equity": 186136000, "shares_outstanding": 2684286, "goodwill_and_intangibles": 397403000 }, "cash_flow": { "operating_cash_flow": 7554000, "capital_expenditure": 1163000, "free_cash_flow": 8717000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241667, "ticker_id": 801, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:27.182034+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-82311000", "ebitda": "-69009000", "netIncome": "-89819000", "grossProfit": "39733000", "depreciation": "None", "totalRevenue": "125396000", "costOfRevenue": "85663000", "interestIncome": "None", "incomeBeforeTax": "-90126000", "interestExpense": "7815000", "operatingIncome": "-2431000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-307000", "reportedCurrency": "USD", "netInterestIncome": "-7815000", "nonInterestIncome": "None", "operatingExpenses": "42164000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "85663000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13302000", "sellingGeneralAndAdministrative": "22164000", "netIncomeFromContinuingOperations": "-89819000" }, "balance": { "goodwill": "0", "inventory": "114627000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "689622000", "longTermDebt": "399304000", "shortTermDebt": "3659000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "397403000", "reportedCurrency": "USD", "retainedEarnings": "-786866000", "totalLiabilities": "503486000", "otherCurrentAssets": "14759000", "totalCurrentAssets": "215926000", "currentLongTermDebt": "250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "80674000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "473696000", "currentAccountsPayable": "14105000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "427270000", "totalShareholderEquity": "186136000", "capitalLeaseObligations": "27716000", "otherCurrentLiabilities": "55252000", "totalCurrentLiabilities": "73016000", "otherNonCurrentLiabilities": "496000", "totalNonCurrentLiabilities": "430470000", "cashAndShortTermInvestments": "5866000", "commonStockSharesOutstanding": "2684286", "intangibleAssetsExcludingGoodwill": "397403000", "cashAndCashEquivalentsAtCarryingValue": "5866000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-89819000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "1169000", "operatingCashflow": "7554000", "capitalExpenditures": "1163000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10776000", "cashflowFromInvestment": "-1213000", "stockBasedCompensation": "3331000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-762000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 125396000, "cost_of_revenue": 85663000, "gross_profit": 39733000, "research_and_development": null, "selling_general_admin": 22164000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -82311000, "depreciation_amortisation": 13302000, "ebitda": -69009000, "interest_expense": 7815000, "interest_income": null, "other_non_operating": null, "pretax_income": -90126000, "tax_provision": -307000, "effective_tax_rate": null, "net_income": -89819000, "net_income_continuing_ops": -89819000, "net_income_to_common": -89819000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5866000, "short_term_investments": null, "net_receivables": 80674000, "inventory": 114627000, "other_current_assets": null, "total_current_assets": 215926000, "net_ppe": null, "goodwill": 0, "intangible_assets": 397403000, "goodwill_and_intangibles": 397403000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 473696000, "total_assets": 689622000, "short_term_debt": 3659000, "accounts_payable": 14105000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 73016000, "long_term_debt": 399304000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 430470000, "total_liabilities": 503486000, "total_debt": 402963000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -786866000, "total_equity": 186136000, "shares_outstanding": 2684286, "operating_cash_flow": 7554000, "stock_based_compensation": 3331000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1163000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1213000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10776000, "free_cash_flow": 8717000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-82311000", "ebitda": "-69009000", "netIncome": "-89819000", "grossProfit": "39733000", "depreciation": "None", "totalRevenue": "125396000", "costOfRevenue": "85663000", "interestIncome": "None", "incomeBeforeTax": "-90126000", "interestExpense": "7815000", "operatingIncome": "-2431000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-307000", "reportedCurrency": "USD", "netInterestIncome": "-7815000", "nonInterestIncome": "None", "operatingExpenses": "42164000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "85663000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13302000", "sellingGeneralAndAdministrative": "22164000", "netIncomeFromContinuingOperations": "-89819000" }, "balance": { "goodwill": "0", "inventory": "114627000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "689622000", "longTermDebt": "399304000", "shortTermDebt": "3659000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "397403000", "reportedCurrency": "USD", "retainedEarnings": "-786866000", "totalLiabilities": "503486000", "otherCurrentAssets": "14759000", "totalCurrentAssets": "215926000", "currentLongTermDebt": "250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "80674000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "473696000", "currentAccountsPayable": "14105000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "427270000", "totalShareholderEquity": "186136000", "capitalLeaseObligations": "27716000", "otherCurrentLiabilities": "55252000", "totalCurrentLiabilities": "73016000", "otherNonCurrentLiabilities": "496000", "totalNonCurrentLiabilities": "430470000", "cashAndShortTermInvestments": "5866000", "commonStockSharesOutstanding": "2684286", "intangibleAssetsExcludingGoodwill": "397403000", "cashAndCashEquivalentsAtCarryingValue": "5866000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-89819000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "1169000", "operatingCashflow": "7554000", "capitalExpenditures": "1163000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10776000", "cashflowFromInvestment": "-1213000", "stockBasedCompensation": "3331000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-762000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:27.182034+00:00", "is_restated": false, "income_statement": { "revenue": 145483000, "cost_of_revenue": 88483000, "gross_profit": 57000000, "ebit": 316000, "ebitda": 13627000, "pretax_income": -7775000, "tax_provision": -391000, "net_income": -7384000, "net_income_to_common": -7384000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10301000, "total_current_assets": 220305000, "total_assets": 780620000, "short_term_debt": 13077000, "long_term_debt": 399018000, "total_debt": 412095000, "total_liabilities": 506374000, "total_equity": 274246000, "shares_outstanding": 2665800, "goodwill_and_intangibles": 482512000 }, "cash_flow": { "operating_cash_flow": 18292000, "capital_expenditure": 2625000, "free_cash_flow": 20917000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241668, "ticker_id": 801, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:27.182034+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "316000", "ebitda": "13627000", "netIncome": "-7384000", "grossProfit": "57000000", "depreciation": "None", "totalRevenue": "145483000", "costOfRevenue": "88483000", "interestIncome": "None", "incomeBeforeTax": "-7775000", "interestExpense": "8091000", "operatingIncome": "-6095000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-391000", "reportedCurrency": "USD", "netInterestIncome": "-8091000", "nonInterestIncome": "None", "operatingExpenses": "63095000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "88483000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13311000", "sellingGeneralAndAdministrative": "26032000", "netIncomeFromContinuingOperations": "-7384000" }, "balance": { "goodwill": "74725000", "inventory": "115795000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "780620000", "longTermDebt": "399018000", "shortTermDebt": "13077000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "407787000", "reportedCurrency": "USD", "retainedEarnings": "-697047000", "totalLiabilities": "506374000", "otherCurrentAssets": "18068000", "totalCurrentAssets": "220305000", "currentLongTermDebt": "9250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "76141000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "560315000", "currentAccountsPayable": "13573000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "436926000", "totalShareholderEquity": "274246000", "capitalLeaseObligations": "28658000", "otherCurrentLiabilities": "48911000", "totalCurrentLiabilities": "75561000", "otherNonCurrentLiabilities": "605000", "totalNonCurrentLiabilities": "430813000", "cashAndShortTermInvestments": "10301000", "commonStockSharesOutstanding": "2665800", "intangibleAssetsExcludingGoodwill": "407787000", "cashAndCashEquivalentsAtCarryingValue": "10301000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7384000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "11441000", "operatingCashflow": "18292000", "capitalExpenditures": "2625000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17277000", "cashflowFromInvestment": "-2748000", "stockBasedCompensation": "3969000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1073000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13311000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 145483000, "cost_of_revenue": 88483000, "gross_profit": 57000000, "research_and_development": null, "selling_general_admin": 26032000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 316000, "depreciation_amortisation": 13311000, "ebitda": 13627000, "interest_expense": 8091000, "interest_income": null, "other_non_operating": null, "pretax_income": -7775000, "tax_provision": -391000, "effective_tax_rate": null, "net_income": -7384000, "net_income_continuing_ops": -7384000, "net_income_to_common": -7384000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10301000, "short_term_investments": null, "net_receivables": 76141000, "inventory": 115795000, "other_current_assets": null, "total_current_assets": 220305000, "net_ppe": null, "goodwill": 74725000, "intangible_assets": 407787000, "goodwill_and_intangibles": 482512000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 560315000, "total_assets": 780620000, "short_term_debt": 13077000, "accounts_payable": 13573000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 75561000, "long_term_debt": 399018000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 430813000, "total_liabilities": 506374000, "total_debt": 412095000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -697047000, "total_equity": 274246000, "shares_outstanding": 2665800, "operating_cash_flow": 18292000, "stock_based_compensation": 3969000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2625000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2748000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17277000, "free_cash_flow": 20917000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "316000", "ebitda": "13627000", "netIncome": "-7384000", "grossProfit": "57000000", "depreciation": "None", "totalRevenue": "145483000", "costOfRevenue": "88483000", "interestIncome": "None", "incomeBeforeTax": "-7775000", "interestExpense": "8091000", "operatingIncome": "-6095000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-391000", "reportedCurrency": "USD", "netInterestIncome": "-8091000", "nonInterestIncome": "None", "operatingExpenses": "63095000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "88483000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13311000", "sellingGeneralAndAdministrative": "26032000", "netIncomeFromContinuingOperations": "-7384000" }, "balance": { "goodwill": "74725000", "inventory": "115795000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "780620000", "longTermDebt": "399018000", "shortTermDebt": "13077000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "407787000", "reportedCurrency": "USD", "retainedEarnings": "-697047000", "totalLiabilities": "506374000", "otherCurrentAssets": "18068000", "totalCurrentAssets": "220305000", "currentLongTermDebt": "9250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "76141000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "560315000", "currentAccountsPayable": "13573000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "436926000", "totalShareholderEquity": "274246000", "capitalLeaseObligations": "28658000", "otherCurrentLiabilities": "48911000", "totalCurrentLiabilities": "75561000", "otherNonCurrentLiabilities": "605000", "totalNonCurrentLiabilities": "430813000", "cashAndShortTermInvestments": "10301000", "commonStockSharesOutstanding": "2665800", "intangibleAssetsExcludingGoodwill": "407787000", "cashAndCashEquivalentsAtCarryingValue": "10301000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7384000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "11441000", "operatingCashflow": "18292000", "capitalExpenditures": "2625000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17277000", "cashflowFromInvestment": "-2748000", "stockBasedCompensation": "3969000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1073000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13311000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:27.182034+00:00", "is_restated": false, "income_statement": { "revenue": 143283000, "cost_of_revenue": 83824000, "gross_profit": 59459000, "ebit": -10271000, "ebitda": 3412000, "pretax_income": -2378000, "tax_provision": -1600000, "net_income": -778000, "net_income_to_common": -778000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12034000, "total_current_assets": 252577000, "total_assets": 825600000, "short_term_debt": 29043000, "long_term_debt": 398732000, "total_debt": 427775000, "total_liabilities": 546050000, "total_equity": 279550000, "shares_outstanding": 2585900, "goodwill_and_intangibles": 492854000 }, "cash_flow": { "operating_cash_flow": -20837000, "capital_expenditure": 1911000, "free_cash_flow": -18926000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241669, "ticker_id": 801, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:27.182034+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10271000", "ebitda": "3412000", "netIncome": "-778000", "grossProfit": "59459000", "depreciation": "None", "totalRevenue": "143283000", "costOfRevenue": "83824000", "interestIncome": "None", "incomeBeforeTax": "-2378000", "interestExpense": "7893000", "operatingIncome": "3412000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-1600000", "reportedCurrency": "USD", "netInterestIncome": "-7893000", "nonInterestIncome": "None", "operatingExpenses": "56047000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "83824000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13683000", "sellingGeneralAndAdministrative": "25019000", "netIncomeFromContinuingOperations": "-778000" }, "balance": { "goodwill": "74725000", "inventory": "127236000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "825600000", "longTermDebt": "398732000", "shortTermDebt": "29043000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "418129000", "reportedCurrency": "USD", "retainedEarnings": "-689663000", "totalLiabilities": "546050000", "otherCurrentAssets": "18349000", "totalCurrentAssets": "252577000", "currentLongTermDebt": "25250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "94958000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "573023000", "currentAccountsPayable": "19073000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "453512000", "totalShareholderEquity": "279550000", "capitalLeaseObligations": "29530000", "otherCurrentLiabilities": "66403000", "totalCurrentLiabilities": "114519000", "otherNonCurrentLiabilities": "689000", "totalNonCurrentLiabilities": "431531000", "cashAndShortTermInvestments": "12034000", "commonStockSharesOutstanding": "2585900", "intangibleAssetsExcludingGoodwill": "418129000", "cashAndCashEquivalentsAtCarryingValue": "12034000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-778000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-19869000", "operatingCashflow": "-20837000", "capitalExpenditures": "1911000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19792000", "cashflowFromInvestment": "-1902000", "stockBasedCompensation": "5176000", "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": "14241000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 143283000, "cost_of_revenue": 83824000, "gross_profit": 59459000, "research_and_development": null, "selling_general_admin": 25019000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10271000, "depreciation_amortisation": 13683000, "ebitda": 3412000, "interest_expense": 7893000, "interest_income": null, "other_non_operating": null, "pretax_income": -2378000, "tax_provision": -1600000, "effective_tax_rate": null, "net_income": -778000, "net_income_continuing_ops": -778000, "net_income_to_common": -778000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12034000, "short_term_investments": null, "net_receivables": 94958000, "inventory": 127236000, "other_current_assets": null, "total_current_assets": 252577000, "net_ppe": null, "goodwill": 74725000, "intangible_assets": 418129000, "goodwill_and_intangibles": 492854000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 573023000, "total_assets": 825600000, "short_term_debt": 29043000, "accounts_payable": 19073000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 114519000, "long_term_debt": 398732000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 431531000, "total_liabilities": 546050000, "total_debt": 427775000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -689663000, "total_equity": 279550000, "shares_outstanding": 2585900, "operating_cash_flow": -20837000, "stock_based_compensation": 5176000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1911000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1902000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 19792000, "free_cash_flow": -18926000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10271000", "ebitda": "3412000", "netIncome": "-778000", "grossProfit": "59459000", "depreciation": "None", "totalRevenue": "143283000", "costOfRevenue": "83824000", "interestIncome": "None", "incomeBeforeTax": "-2378000", "interestExpense": "7893000", "operatingIncome": "3412000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-1600000", "reportedCurrency": "USD", "netInterestIncome": "-7893000", "nonInterestIncome": "None", "operatingExpenses": "56047000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "83824000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13683000", "sellingGeneralAndAdministrative": "25019000", "netIncomeFromContinuingOperations": "-778000" }, "balance": { "goodwill": "74725000", "inventory": "127236000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "825600000", "longTermDebt": "398732000", "shortTermDebt": "29043000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "418129000", "reportedCurrency": "USD", "retainedEarnings": "-689663000", "totalLiabilities": "546050000", "otherCurrentAssets": "18349000", "totalCurrentAssets": "252577000", "currentLongTermDebt": "25250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "94958000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "573023000", "currentAccountsPayable": "19073000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "453512000", "totalShareholderEquity": "279550000", "capitalLeaseObligations": "29530000", "otherCurrentLiabilities": "66403000", "totalCurrentLiabilities": "114519000", "otherNonCurrentLiabilities": "689000", "totalNonCurrentLiabilities": "431531000", "cashAndShortTermInvestments": "12034000", "commonStockSharesOutstanding": "2585900", "intangibleAssetsExcludingGoodwill": "418129000", "cashAndCashEquivalentsAtCarryingValue": "12034000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-778000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-19869000", "operatingCashflow": "-20837000", "capitalExpenditures": "1911000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19792000", "cashflowFromInvestment": "-1902000", "stockBasedCompensation": "5176000", "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": "14241000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:27.182034+00:00", "is_restated": false, "income_statement": { "revenue": 168637000, "cost_of_revenue": 99747000, "gross_profit": 68890000, "ebit": -751000, "ebitda": 13502000, "pretax_income": -8943000, "tax_provision": -1985000, "net_income": -6958000, "net_income_to_common": -6958000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14981000, "total_current_assets": 243123000, "total_assets": 830677000, "short_term_debt": 9040000, "long_term_debt": 398445000, "total_debt": 407485000, "total_liabilities": 554247000, "total_equity": 276430000, "shares_outstanding": 2583489, "goodwill_and_intangibles": 503261000 }, "cash_flow": { "operating_cash_flow": 7472000, "capital_expenditure": 2098000, "free_cash_flow": 9570000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241670, "ticker_id": 801, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:27.182034+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-751000", "ebitda": "13502000", "netIncome": "-6958000", "grossProfit": "68890000", "depreciation": "None", "totalRevenue": "168637000", "costOfRevenue": "99747000", "interestIncome": "None", "incomeBeforeTax": "-8943000", "interestExpense": "8192000", "operatingIncome": "-238000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1985000", "reportedCurrency": "USD", "netInterestIncome": "-8192000", "nonInterestIncome": "None", "operatingExpenses": "69128000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "99747000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14253000", "sellingGeneralAndAdministrative": "26719000", "netIncomeFromContinuingOperations": "-6958000" }, "balance": { "goodwill": "74725000", "inventory": "107367000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "830677000", "longTermDebt": "398445000", "shortTermDebt": "9040000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "428536000", "reportedCurrency": "USD", "retainedEarnings": "-688885000", "totalLiabilities": "554247000", "otherCurrentAssets": "35444000", "totalCurrentAssets": "243123000", "currentLongTermDebt": "5250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85331000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "587554000", "currentAccountsPayable": "27701000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "434131000", "totalShareholderEquity": "276430000", "capitalLeaseObligations": "30436000", "otherCurrentLiabilities": "85500000", "totalCurrentLiabilities": "122241000", "otherNonCurrentLiabilities": "539000", "totalNonCurrentLiabilities": "432006000", "cashAndShortTermInvestments": "14981000", "commonStockSharesOutstanding": "2583489", "intangibleAssetsExcludingGoodwill": "428536000", "cashAndCashEquivalentsAtCarryingValue": "14981000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6958000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-2309000", "operatingCashflow": "7472000", "capitalExpenditures": "2098000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7265000", "cashflowFromInvestment": "-2098000", "stockBasedCompensation": "4837000", "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": "14253000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 168637000, "cost_of_revenue": 99747000, "gross_profit": 68890000, "research_and_development": 3400000, "selling_general_admin": 26719000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -751000, "depreciation_amortisation": 14253000, "ebitda": 13502000, "interest_expense": 8192000, "interest_income": null, "other_non_operating": null, "pretax_income": -8943000, "tax_provision": -1985000, "effective_tax_rate": null, "net_income": -6958000, "net_income_continuing_ops": -6958000, "net_income_to_common": -6958000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14981000, "short_term_investments": null, "net_receivables": 85331000, "inventory": 107367000, "other_current_assets": null, "total_current_assets": 243123000, "net_ppe": null, "goodwill": 74725000, "intangible_assets": 428536000, "goodwill_and_intangibles": 503261000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 587554000, "total_assets": 830677000, "short_term_debt": 9040000, "accounts_payable": 27701000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 122241000, "long_term_debt": 398445000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 432006000, "total_liabilities": 554247000, "total_debt": 407485000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -688885000, "total_equity": 276430000, "shares_outstanding": 2583489, "operating_cash_flow": 7472000, "stock_based_compensation": 4837000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2098000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2098000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7265000, "free_cash_flow": 9570000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-751000", "ebitda": "13502000", "netIncome": "-6958000", "grossProfit": "68890000", "depreciation": "None", "totalRevenue": "168637000", "costOfRevenue": "99747000", "interestIncome": "None", "incomeBeforeTax": "-8943000", "interestExpense": "8192000", "operatingIncome": "-238000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1985000", "reportedCurrency": "USD", "netInterestIncome": "-8192000", "nonInterestIncome": "None", "operatingExpenses": "69128000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "99747000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14253000", "sellingGeneralAndAdministrative": "26719000", "netIncomeFromContinuingOperations": "-6958000" }, "balance": { "goodwill": "74725000", "inventory": "107367000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "830677000", "longTermDebt": "398445000", "shortTermDebt": "9040000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "428536000", "reportedCurrency": "USD", "retainedEarnings": "-688885000", "totalLiabilities": "554247000", "otherCurrentAssets": "35444000", "totalCurrentAssets": "243123000", "currentLongTermDebt": "5250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85331000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "587554000", "currentAccountsPayable": "27701000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "434131000", "totalShareholderEquity": "276430000", "capitalLeaseObligations": "30436000", "otherCurrentLiabilities": "85500000", "totalCurrentLiabilities": "122241000", "otherNonCurrentLiabilities": "539000", "totalNonCurrentLiabilities": "432006000", "cashAndShortTermInvestments": "14981000", "commonStockSharesOutstanding": "2583489", "intangibleAssetsExcludingGoodwill": "428536000", "cashAndCashEquivalentsAtCarryingValue": "14981000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6958000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-2309000", "operatingCashflow": "7472000", "capitalExpenditures": "2098000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7265000", "cashflowFromInvestment": "-2098000", "stockBasedCompensation": "4837000", "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": "14253000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:27.182034+00:00", "is_restated": false, "income_statement": { "revenue": 122050000, "cost_of_revenue": 70362000, "gross_profit": 51688000, "ebit": -11392000, "ebitda": 2491000, "pretax_income": -19926000, "tax_provision": -137000, "net_income": -19789000, "net_income_to_common": -19789000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16872000, "total_current_assets": 217064000, "total_assets": 818076000, "short_term_debt": 15994000, "long_term_debt": 398159000, "total_debt": 414153000, "total_liabilities": 538250000, "total_equity": 279826000, "shares_outstanding": 2565840, "goodwill_and_intangibles": 513647000 }, "cash_flow": { "operating_cash_flow": 15147000, "capital_expenditure": 2373000, "free_cash_flow": 17520000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241672, "ticker_id": 801, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:27.182034+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11392000", "ebitda": "2491000", "netIncome": "-19789000", "grossProfit": "51688000", "depreciation": "None", "totalRevenue": "122050000", "costOfRevenue": "70362000", "interestIncome": "None", "incomeBeforeTax": "-19926000", "interestExpense": "8534000", "operatingIncome": "-7428000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-137000", "reportedCurrency": "USD", "netInterestIncome": "-8534000", "nonInterestIncome": "None", "operatingExpenses": "59116000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "70362000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13883000", "sellingGeneralAndAdministrative": "24135000", "netIncomeFromContinuingOperations": "-19789000" }, "balance": { "goodwill": "74725000", "inventory": "105058000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "818076000", "longTermDebt": "398159000", "shortTermDebt": "15994000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "438922000", "reportedCurrency": "USD", "retainedEarnings": "-681927000", "totalLiabilities": "538250000", "otherCurrentAssets": "24348000", "totalCurrentAssets": "217064000", "currentLongTermDebt": "12250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "70786000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "601012000", "currentAccountsPayable": "30575000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "441727000", "totalShareholderEquity": "279826000", "capitalLeaseObligations": "31318000", "otherCurrentLiabilities": "57128000", "totalCurrentLiabilities": "103697000", "otherNonCurrentLiabilities": "579000", "totalNonCurrentLiabilities": "434553000", "cashAndShortTermInvestments": "16872000", "commonStockSharesOutstanding": "2565840", "intangibleAssetsExcludingGoodwill": "438922000", "cashAndCashEquivalentsAtCarryingValue": "16872000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19789000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-14023000", "operatingCashflow": "15147000", "capitalExpenditures": "2373000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13957000", "cashflowFromInvestment": "-2343000", "stockBasedCompensation": "5901000", "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": "13883000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 122050000, "cost_of_revenue": 70362000, "gross_profit": 51688000, "research_and_development": 8500000, "selling_general_admin": 24135000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11392000, "depreciation_amortisation": 13883000, "ebitda": 2491000, "interest_expense": 8534000, "interest_income": null, "other_non_operating": null, "pretax_income": -19926000, "tax_provision": -137000, "effective_tax_rate": null, "net_income": -19789000, "net_income_continuing_ops": -19789000, "net_income_to_common": -19789000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16872000, "short_term_investments": null, "net_receivables": 70786000, "inventory": 105058000, "other_current_assets": null, "total_current_assets": 217064000, "net_ppe": null, "goodwill": 74725000, "intangible_assets": 438922000, "goodwill_and_intangibles": 513647000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 601012000, "total_assets": 818076000, "short_term_debt": 15994000, "accounts_payable": 30575000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 103697000, "long_term_debt": 398159000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 434553000, "total_liabilities": 538250000, "total_debt": 414153000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -681927000, "total_equity": 279826000, "shares_outstanding": 2565840, "operating_cash_flow": 15147000, "stock_based_compensation": 5901000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2373000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2343000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13957000, "free_cash_flow": 17520000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11392000", "ebitda": "2491000", "netIncome": "-19789000", "grossProfit": "51688000", "depreciation": "None", "totalRevenue": "122050000", "costOfRevenue": "70362000", "interestIncome": "None", "incomeBeforeTax": "-19926000", "interestExpense": "8534000", "operatingIncome": "-7428000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-137000", "reportedCurrency": "USD", "netInterestIncome": "-8534000", "nonInterestIncome": "None", "operatingExpenses": "59116000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "70362000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13883000", "sellingGeneralAndAdministrative": "24135000", "netIncomeFromContinuingOperations": "-19789000" }, "balance": { "goodwill": "74725000", "inventory": "105058000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "818076000", "longTermDebt": "398159000", "shortTermDebt": "15994000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "438922000", "reportedCurrency": "USD", "retainedEarnings": "-681927000", "totalLiabilities": "538250000", "otherCurrentAssets": "24348000", "totalCurrentAssets": "217064000", "currentLongTermDebt": "12250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "70786000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "601012000", "currentAccountsPayable": "30575000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "441727000", "totalShareholderEquity": "279826000", "capitalLeaseObligations": "31318000", "otherCurrentLiabilities": "57128000", "totalCurrentLiabilities": "103697000", "otherNonCurrentLiabilities": "579000", "totalNonCurrentLiabilities": "434553000", "cashAndShortTermInvestments": "16872000", "commonStockSharesOutstanding": "2565840", "intangibleAssetsExcludingGoodwill": "438922000", "cashAndCashEquivalentsAtCarryingValue": "16872000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19789000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-14023000", "operatingCashflow": "15147000", "capitalExpenditures": "2373000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13957000", "cashflowFromInvestment": "-2343000", "stockBasedCompensation": "5901000", "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": "13883000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:27.182034+00:00", "is_restated": false, "income_statement": { "revenue": 168471000, "cost_of_revenue": 96143000, "gross_profit": 72328000, "ebit": 6076000, "ebitda": 20020000, "pretax_income": -2602000, "tax_provision": -24000, "net_income": -2578000, "net_income_to_common": -2578000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18025000, "total_current_assets": 224630000, "total_assets": 842406000, "short_term_debt": 27410000, "long_term_debt": 397873000, "total_debt": 425283000, "total_liabilities": 545120000, "total_equity": 297286000, "shares_outstanding": 2542777, "goodwill_and_intangibles": 524196000 }, "cash_flow": { "operating_cash_flow": 13867000, "capital_expenditure": 2138000, "free_cash_flow": 16005000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241673, "ticker_id": 801, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:27.182034+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6076000", "ebitda": "20020000", "netIncome": "-2578000", "grossProfit": "72328000", "depreciation": "None", "totalRevenue": "168471000", "costOfRevenue": "96143000", "interestIncome": "None", "incomeBeforeTax": "-2602000", "interestExpense": "8678000", "operatingIncome": "4795000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-24000", "reportedCurrency": "USD", "netInterestIncome": "-8678000", "nonInterestIncome": "None", "operatingExpenses": "67533000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "96143000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13944000", "sellingGeneralAndAdministrative": "30491000", "netIncomeFromContinuingOperations": "-2578000" }, "balance": { "goodwill": "74725000", "inventory": "91035000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "842406000", "longTermDebt": "397873000", "shortTermDebt": "27410000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "449471000", "reportedCurrency": "USD", "retainedEarnings": "-662138000", "totalLiabilities": "545120000", "otherCurrentAssets": "26340000", "totalCurrentAssets": "224630000", "currentLongTermDebt": "23750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "89230000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "617776000", "currentAccountsPayable": "33661000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "453635000", "totalShareholderEquity": "297286000", "capitalLeaseObligations": "32012000", "otherCurrentLiabilities": "48886000", "totalCurrentLiabilities": "109957000", "otherNonCurrentLiabilities": "691000", "totalNonCurrentLiabilities": "435163000", "cashAndShortTermInvestments": "18025000", "commonStockSharesOutstanding": "2542777", "intangibleAssetsExcludingGoodwill": "449471000", "cashAndCashEquivalentsAtCarryingValue": "18025000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2578000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "8867000", "operatingCashflow": "13867000", "capitalExpenditures": "2138000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17324000", "cashflowFromInvestment": "-2138000", "stockBasedCompensation": "7065000", "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": "13944000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 168471000, "cost_of_revenue": 96143000, "gross_profit": 72328000, "research_and_development": 4800000, "selling_general_admin": 30491000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6076000, "depreciation_amortisation": 13944000, "ebitda": 20020000, "interest_expense": 8678000, "interest_income": null, "other_non_operating": null, "pretax_income": -2602000, "tax_provision": -24000, "effective_tax_rate": null, "net_income": -2578000, "net_income_continuing_ops": -2578000, "net_income_to_common": -2578000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18025000, "short_term_investments": null, "net_receivables": 89230000, "inventory": 91035000, "other_current_assets": null, "total_current_assets": 224630000, "net_ppe": null, "goodwill": 74725000, "intangible_assets": 449471000, "goodwill_and_intangibles": 524196000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 617776000, "total_assets": 842406000, "short_term_debt": 27410000, "accounts_payable": 33661000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 109957000, "long_term_debt": 397873000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 435163000, "total_liabilities": 545120000, "total_debt": 425283000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -662138000, "total_equity": 297286000, "shares_outstanding": 2542777, "operating_cash_flow": 13867000, "stock_based_compensation": 7065000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2138000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2138000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17324000, "free_cash_flow": 16005000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6076000", "ebitda": "20020000", "netIncome": "-2578000", "grossProfit": "72328000", "depreciation": "None", "totalRevenue": "168471000", "costOfRevenue": "96143000", "interestIncome": "None", "incomeBeforeTax": "-2602000", "interestExpense": "8678000", "operatingIncome": "4795000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-24000", "reportedCurrency": "USD", "netInterestIncome": "-8678000", "nonInterestIncome": "None", "operatingExpenses": "67533000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "96143000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13944000", "sellingGeneralAndAdministrative": "30491000", "netIncomeFromContinuingOperations": "-2578000" }, "balance": { "goodwill": "74725000", "inventory": "91035000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "842406000", "longTermDebt": "397873000", "shortTermDebt": "27410000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "449471000", "reportedCurrency": "USD", "retainedEarnings": "-662138000", "totalLiabilities": "545120000", "otherCurrentAssets": "26340000", "totalCurrentAssets": "224630000", "currentLongTermDebt": "23750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "89230000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "617776000", "currentAccountsPayable": "33661000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "453635000", "totalShareholderEquity": "297286000", "capitalLeaseObligations": "32012000", "otherCurrentLiabilities": "48886000", "totalCurrentLiabilities": "109957000", "otherNonCurrentLiabilities": "691000", "totalNonCurrentLiabilities": "435163000", "cashAndShortTermInvestments": "18025000", "commonStockSharesOutstanding": "2542777", "intangibleAssetsExcludingGoodwill": "449471000", "cashAndCashEquivalentsAtCarryingValue": "18025000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2578000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "8867000", "operatingCashflow": "13867000", "capitalExpenditures": "2138000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17324000", "cashflowFromInvestment": "-2138000", "stockBasedCompensation": "7065000", "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": "13944000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:27.182034+00:00", "is_restated": false, "income_statement": { "revenue": 144914000, "cost_of_revenue": 82351000, "gross_profit": 62563000, "ebit": 3603000, "ebitda": 17851000, "pretax_income": -4493000, "tax_provision": 190000, "net_income": -4683000, "net_income_to_common": -4683000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23620000, "total_current_assets": 230542000, "total_assets": 862086000, "short_term_debt": 44479000, "long_term_debt": 397586000, "total_debt": 442065000, "total_liabilities": 567461000, "total_equity": 294625000, "shares_outstanding": 2503939, "goodwill_and_intangibles": 534794000 }, "cash_flow": { "operating_cash_flow": -12598000, "capital_expenditure": 5835000, "free_cash_flow": -6763000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241674, "ticker_id": 801, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:27.182034+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3603000", "ebitda": "17851000", "netIncome": "-4683000", "grossProfit": "62563000", "depreciation": "None", "totalRevenue": "144914000", "costOfRevenue": "82351000", "interestIncome": "None", "incomeBeforeTax": "-4493000", "interestExpense": "8096000", "operatingIncome": "-73000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "190000", "reportedCurrency": "USD", "netInterestIncome": "-8096000", "nonInterestIncome": "None", "operatingExpenses": "62636000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "82351000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14248000", "sellingGeneralAndAdministrative": "32138000", "netIncomeFromContinuingOperations": "-4683000" }, "balance": { "goodwill": "74725000", "inventory": "99902000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "862086000", "longTermDebt": "397586000", "shortTermDebt": "44479000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "460069000", "reportedCurrency": "USD", "retainedEarnings": "-659560000", "totalLiabilities": "567461000", "otherCurrentAssets": "27971000", "totalCurrentAssets": "230542000", "currentLongTermDebt": "40885000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "79049000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "631544000", "currentAccountsPayable": "25890000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "470537000", "totalShareholderEquity": "294625000", "capitalLeaseObligations": "32066000", "otherCurrentLiabilities": "62142000", "totalCurrentLiabilities": "132511000", "otherNonCurrentLiabilities": "648000", "totalNonCurrentLiabilities": "434950000", "cashAndShortTermInvestments": "23620000", "commonStockSharesOutstanding": "2503939", "intangibleAssetsExcludingGoodwill": "460069000", "cashAndCashEquivalentsAtCarryingValue": "23620000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4683000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-3727000", "operatingCashflow": "-12598000", "capitalExpenditures": "5835000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12049000", "cashflowFromInvestment": "-5752000", "stockBasedCompensation": "10098000", "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": "14248000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 144914000, "cost_of_revenue": 82351000, "gross_profit": 62563000, "research_and_development": 3700000, "selling_general_admin": 32138000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3603000, "depreciation_amortisation": 14248000, "ebitda": 17851000, "interest_expense": 8096000, "interest_income": null, "other_non_operating": null, "pretax_income": -4493000, "tax_provision": 190000, "effective_tax_rate": null, "net_income": -4683000, "net_income_continuing_ops": -4683000, "net_income_to_common": -4683000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23620000, "short_term_investments": null, "net_receivables": 79049000, "inventory": 99902000, "other_current_assets": null, "total_current_assets": 230542000, "net_ppe": null, "goodwill": 74725000, "intangible_assets": 460069000, "goodwill_and_intangibles": 534794000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 631544000, "total_assets": 862086000, "short_term_debt": 44479000, "accounts_payable": 25890000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 132511000, "long_term_debt": 397586000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 434950000, "total_liabilities": 567461000, "total_debt": 442065000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -659560000, "total_equity": 294625000, "shares_outstanding": 2503939, "operating_cash_flow": -12598000, "stock_based_compensation": 10098000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5835000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5752000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 12049000, "free_cash_flow": -6763000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3603000", "ebitda": "17851000", "netIncome": "-4683000", "grossProfit": "62563000", "depreciation": "None", "totalRevenue": "144914000", "costOfRevenue": "82351000", "interestIncome": "None", "incomeBeforeTax": "-4493000", "interestExpense": "8096000", "operatingIncome": "-73000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "190000", "reportedCurrency": "USD", "netInterestIncome": "-8096000", "nonInterestIncome": "None", "operatingExpenses": "62636000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "82351000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14248000", "sellingGeneralAndAdministrative": "32138000", "netIncomeFromContinuingOperations": "-4683000" }, "balance": { "goodwill": "74725000", "inventory": "99902000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "862086000", "longTermDebt": "397586000", "shortTermDebt": "44479000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "460069000", "reportedCurrency": "USD", "retainedEarnings": "-659560000", "totalLiabilities": "567461000", "otherCurrentAssets": "27971000", "totalCurrentAssets": "230542000", "currentLongTermDebt": "40885000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "79049000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "631544000", "currentAccountsPayable": "25890000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "470537000", "totalShareholderEquity": "294625000", "capitalLeaseObligations": "32066000", "otherCurrentLiabilities": "62142000", "totalCurrentLiabilities": "132511000", "otherNonCurrentLiabilities": "648000", "totalNonCurrentLiabilities": "434950000", "cashAndShortTermInvestments": "23620000", "commonStockSharesOutstanding": "2503939", "intangibleAssetsExcludingGoodwill": "460069000", "cashAndCashEquivalentsAtCarryingValue": "23620000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4683000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-3727000", "operatingCashflow": "-12598000", "capitalExpenditures": "5835000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12049000", "cashflowFromInvestment": "-5752000", "stockBasedCompensation": "10098000", "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": "14248000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:27.182034+00:00", "is_restated": false, "income_statement": { "revenue": 163479000, "cost_of_revenue": 103342000, "gross_profit": 60137000, "ebit": -15407000, "ebitda": -904000, "pretax_income": -23274000, "tax_provision": 771000, "net_income": -24045000, "net_income_to_common": -24045000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29921000, "total_current_assets": 216380000, "total_assets": 860759000, "short_term_debt": 32258000, "long_term_debt": 397300000, "total_debt": 429558000, "total_liabilities": 569411000, "total_equity": 291348000, "shares_outstanding": 2501891, "goodwill_and_intangibles": 545271000 }, "cash_flow": { "operating_cash_flow": 19683000, "capital_expenditure": 4355000, "free_cash_flow": 24038000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241675, "ticker_id": 801, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:27.182034+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-15407000", "ebitda": "-904000", "netIncome": "-24045000", "grossProfit": "60137000", "depreciation": "None", "totalRevenue": "163479000", "costOfRevenue": "103342000", "interestIncome": "None", "incomeBeforeTax": "-23274000", "interestExpense": "7867000", "operatingIncome": "-11692000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "771000", "reportedCurrency": "USD", "netInterestIncome": "-7867000", "nonInterestIncome": "None", "operatingExpenses": "71829000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "103342000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14503000", "sellingGeneralAndAdministrative": "25927000", "netIncomeFromContinuingOperations": "-24045000" }, "balance": { "goodwill": "74725000", "inventory": "96175000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "860759000", "longTermDebt": "397300000", "shortTermDebt": "32258000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "470546000", "reportedCurrency": "USD", "retainedEarnings": "-654877000", "totalLiabilities": "569411000", "otherCurrentAssets": "30346000", "totalCurrentAssets": "216380000", "currentLongTermDebt": "28650000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "59938000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "644379000", "currentAccountsPayable": "33280000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "458700000", "totalShareholderEquity": "291348000", "capitalLeaseObligations": "32750000", "otherCurrentLiabilities": "68436000", "totalCurrentLiabilities": "133974000", "otherNonCurrentLiabilities": "759000", "totalNonCurrentLiabilities": "435437000", "cashAndShortTermInvestments": "29921000", "commonStockSharesOutstanding": "2501891", "intangibleAssetsExcludingGoodwill": "470546000", "cashAndCashEquivalentsAtCarryingValue": "29921000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24045000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "5715000", "operatingCashflow": "19683000", "capitalExpenditures": "4355000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3210000", "cashflowFromInvestment": "-4252000", "stockBasedCompensation": "6023000", "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": "14503000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 163479000, "cost_of_revenue": 103342000, "gross_profit": 60137000, "research_and_development": 3500000, "selling_general_admin": 25927000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15407000, "depreciation_amortisation": 14503000, "ebitda": -904000, "interest_expense": 7867000, "interest_income": null, "other_non_operating": null, "pretax_income": -23274000, "tax_provision": 771000, "effective_tax_rate": null, "net_income": -24045000, "net_income_continuing_ops": -24045000, "net_income_to_common": -24045000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29921000, "short_term_investments": null, "net_receivables": 59938000, "inventory": 96175000, "other_current_assets": null, "total_current_assets": 216380000, "net_ppe": null, "goodwill": 74725000, "intangible_assets": 470546000, "goodwill_and_intangibles": 545271000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 644379000, "total_assets": 860759000, "short_term_debt": 32258000, "accounts_payable": 33280000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 133974000, "long_term_debt": 397300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 435437000, "total_liabilities": 569411000, "total_debt": 429558000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -654877000, "total_equity": 291348000, "shares_outstanding": 2501891, "operating_cash_flow": 19683000, "stock_based_compensation": 6023000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4355000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4252000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3210000, "free_cash_flow": 24038000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-15407000", "ebitda": "-904000", "netIncome": "-24045000", "grossProfit": "60137000", "depreciation": "None", "totalRevenue": "163479000", "costOfRevenue": "103342000", "interestIncome": "None", "incomeBeforeTax": "-23274000", "interestExpense": "7867000", "operatingIncome": "-11692000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "771000", "reportedCurrency": "USD", "netInterestIncome": "-7867000", "nonInterestIncome": "None", "operatingExpenses": "71829000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "103342000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14503000", "sellingGeneralAndAdministrative": "25927000", "netIncomeFromContinuingOperations": "-24045000" }, "balance": { "goodwill": "74725000", "inventory": "96175000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "860759000", "longTermDebt": "397300000", "shortTermDebt": "32258000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "470546000", "reportedCurrency": "USD", "retainedEarnings": "-654877000", "totalLiabilities": "569411000", "otherCurrentAssets": "30346000", "totalCurrentAssets": "216380000", "currentLongTermDebt": "28650000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "59938000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "644379000", "currentAccountsPayable": "33280000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "458700000", "totalShareholderEquity": "291348000", "capitalLeaseObligations": "32750000", "otherCurrentLiabilities": "68436000", "totalCurrentLiabilities": "133974000", "otherNonCurrentLiabilities": "759000", "totalNonCurrentLiabilities": "435437000", "cashAndShortTermInvestments": "29921000", "commonStockSharesOutstanding": "2501891", "intangibleAssetsExcludingGoodwill": "470546000", "cashAndCashEquivalentsAtCarryingValue": "29921000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24045000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "5715000", "operatingCashflow": "19683000", "capitalExpenditures": "4355000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3210000", "cashflowFromInvestment": "-4252000", "stockBasedCompensation": "6023000", "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": "14503000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:27.182034+00:00", "is_restated": false, "income_statement": { "revenue": 117730000, "cost_of_revenue": 73064000, "gross_profit": 44666000, "ebit": -10892000, "ebitda": 3546000, "pretax_income": -18409000, "tax_provision": 852000, "net_income": -19261000, "net_income_to_common": -19261000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11280000, "total_current_assets": 199218000, "total_assets": 836720000, "short_term_debt": 29022000, "long_term_debt": 397009000, "total_debt": 426031000, "total_liabilities": 524947000, "total_equity": 311773000, "shares_outstanding": 2481073, "goodwill_and_intangibles": 555880000 }, "cash_flow": { "operating_cash_flow": 18503000, "capital_expenditure": 6974000, "free_cash_flow": 25477000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241677, "ticker_id": 801, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:27.182034+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10892000", "ebitda": "3546000", "netIncome": "-19261000", "grossProfit": "44666000", "depreciation": "None", "totalRevenue": "117730000", "costOfRevenue": "73064000", "interestIncome": "None", "incomeBeforeTax": "-18409000", "interestExpense": "7517000", "operatingIncome": "-12884000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "852000", "reportedCurrency": "USD", "netInterestIncome": "-7517000", "nonInterestIncome": "None", "operatingExpenses": "57550000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "73064000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14438000", "sellingGeneralAndAdministrative": "24823000", "netIncomeFromContinuingOperations": "-19261000" }, "balance": { "goodwill": "74725000", "inventory": "101891000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "836720000", "longTermDebt": "397009000", "shortTermDebt": "29022000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "481155000", "reportedCurrency": "USD", "retainedEarnings": "-630832000", "totalLiabilities": "524947000", "otherCurrentAssets": "35051000", "totalCurrentAssets": "199218000", "currentLongTermDebt": "25250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50996000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "637502000", "currentAccountsPayable": "26028000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "67154000", "shortLongTermDebtTotal": "434449000", "totalShareholderEquity": "311773000", "capitalLeaseObligations": "12190000", "otherCurrentLiabilities": "53218000", "totalCurrentLiabilities": "108268000", "otherNonCurrentLiabilities": "879000", "totalNonCurrentLiabilities": "416679000", "cashAndShortTermInvestments": "11280000", "commonStockSharesOutstanding": "2481073", "intangibleAssetsExcludingGoodwill": "481155000", "cashAndCashEquivalentsAtCarryingValue": "11280000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19261000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-4088000", "operatingCashflow": "18503000", "capitalExpenditures": "6974000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15220000", "cashflowFromInvestment": "-6499000", "stockBasedCompensation": "6201000", "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": "14438000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 117730000, "cost_of_revenue": 73064000, "gross_profit": 44666000, "research_and_development": 2800000, "selling_general_admin": 24823000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10892000, "depreciation_amortisation": 14438000, "ebitda": 3546000, "interest_expense": 7517000, "interest_income": null, "other_non_operating": null, "pretax_income": -18409000, "tax_provision": 852000, "effective_tax_rate": null, "net_income": -19261000, "net_income_continuing_ops": -19261000, "net_income_to_common": -19261000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11280000, "short_term_investments": null, "net_receivables": 50996000, "inventory": 101891000, "other_current_assets": null, "total_current_assets": 199218000, "net_ppe": null, "goodwill": 74725000, "intangible_assets": 481155000, "goodwill_and_intangibles": 555880000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 637502000, "total_assets": 836720000, "short_term_debt": 29022000, "accounts_payable": 26028000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 108268000, "long_term_debt": 397009000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 416679000, "total_liabilities": 524947000, "total_debt": 426031000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -630832000, "total_equity": 311773000, "shares_outstanding": 2481073, "operating_cash_flow": 18503000, "stock_based_compensation": 6201000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6974000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6499000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15220000, "free_cash_flow": 25477000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10892000", "ebitda": "3546000", "netIncome": "-19261000", "grossProfit": "44666000", "depreciation": "None", "totalRevenue": "117730000", "costOfRevenue": "73064000", "interestIncome": "None", "incomeBeforeTax": "-18409000", "interestExpense": "7517000", "operatingIncome": "-12884000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "852000", "reportedCurrency": "USD", "netInterestIncome": "-7517000", "nonInterestIncome": "None", "operatingExpenses": "57550000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "73064000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14438000", "sellingGeneralAndAdministrative": "24823000", "netIncomeFromContinuingOperations": "-19261000" }, "balance": { "goodwill": "74725000", "inventory": "101891000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "836720000", "longTermDebt": "397009000", "shortTermDebt": "29022000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "481155000", "reportedCurrency": "USD", "retainedEarnings": "-630832000", "totalLiabilities": "524947000", "otherCurrentAssets": "35051000", "totalCurrentAssets": "199218000", "currentLongTermDebt": "25250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50996000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "637502000", "currentAccountsPayable": "26028000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "67154000", "shortLongTermDebtTotal": "434449000", "totalShareholderEquity": "311773000", "capitalLeaseObligations": "12190000", "otherCurrentLiabilities": "53218000", "totalCurrentLiabilities": "108268000", "otherNonCurrentLiabilities": "879000", "totalNonCurrentLiabilities": "416679000", "cashAndShortTermInvestments": "11280000", "commonStockSharesOutstanding": "2481073", "intangibleAssetsExcludingGoodwill": "481155000", "cashAndCashEquivalentsAtCarryingValue": "11280000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19261000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-4088000", "operatingCashflow": "18503000", "capitalExpenditures": "6974000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15220000", "cashflowFromInvestment": "-6499000", "stockBasedCompensation": "6201000", "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": "14438000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:27.182034+00:00", "is_restated": false, "income_statement": { "revenue": 171512000, "cost_of_revenue": 108181000, "gross_profit": 63331000, "ebit": -22158000, "ebitda": -7520000, "pretax_income": -29968000, "tax_provision": 198000, "net_income": -30166000, "net_income_to_common": -30166000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14496000, "total_current_assets": 225431000, "total_assets": 869645000, "short_term_debt": 44359000, "long_term_debt": 438936000, "total_debt": 483295000, "total_liabilities": 542120000, "total_equity": 327525000, "shares_outstanding": 123027759, "goodwill_and_intangibles": 566425000 }, "cash_flow": { "operating_cash_flow": 49446000, "capital_expenditure": 6872000, "free_cash_flow": 56318000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241678, "ticker_id": 801, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:27:27.182034+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-22158000", "ebitda": "-7520000", "netIncome": "-30166000", "grossProfit": "63331000", "depreciation": "None", "totalRevenue": "171512000", "costOfRevenue": "108181000", "interestIncome": "None", "incomeBeforeTax": "-29968000", "interestExpense": "7810000", "operatingIncome": "-27608000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "198000", "reportedCurrency": "USD", "netInterestIncome": "-7810000", "nonInterestIncome": "None", "operatingExpenses": "90939000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3000000", "otherNonOperatingIncome": "578000", "costofGoodsAndServicesSold": "108181000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14638000", "sellingGeneralAndAdministrative": "52371000", "netIncomeFromContinuingOperations": "-10930000" }, "balance": { "goodwill": "74725000", "inventory": "97803000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "869645000", "longTermDebt": "438936000", "shortTermDebt": "44359000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "491700000", "reportedCurrency": "USD", "retainedEarnings": "-611571000", "totalLiabilities": "542120000", "otherCurrentAssets": "29842000", "totalCurrentAssets": "225431000", "currentLongTermDebt": "40250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "83290000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "644214000", "currentAccountsPayable": "18563000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "49775000", "shortLongTermDebtTotal": "491340000", "totalShareholderEquity": "327525000", "capitalLeaseObligations": "8045000", "otherCurrentLiabilities": "15253000", "totalCurrentLiabilities": "127269000", "otherNonCurrentLiabilities": "11869000", "totalNonCurrentLiabilities": "414851000", "cashAndShortTermInvestments": "14496000", "commonStockSharesOutstanding": "123027759", "intangibleAssetsExcludingGoodwill": "491700000", "cashAndCashEquivalentsAtCarryingValue": "14496000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30166000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "34578000", "operatingCashflow": "49446000", "capitalExpenditures": "6872000", "changeInReceivables": "-57145000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55810000", "cashflowFromInvestment": "-6872000", "stockBasedCompensation": "33036000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-23823000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14638000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 171512000, "cost_of_revenue": 108181000, "gross_profit": 63331000, "research_and_development": 3000000, "selling_general_admin": 52371000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -22158000, "depreciation_amortisation": 14638000, "ebitda": -7520000, "interest_expense": 7810000, "interest_income": null, "other_non_operating": null, "pretax_income": -29968000, "tax_provision": 198000, "effective_tax_rate": null, "net_income": -30166000, "net_income_continuing_ops": -10930000, "net_income_to_common": -30166000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14496000, "short_term_investments": null, "net_receivables": 83290000, "inventory": 97803000, "other_current_assets": null, "total_current_assets": 225431000, "net_ppe": null, "goodwill": 74725000, "intangible_assets": 491700000, "goodwill_and_intangibles": 566425000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 644214000, "total_assets": 869645000, "short_term_debt": 44359000, "accounts_payable": 18563000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 127269000, "long_term_debt": 438936000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 414851000, "total_liabilities": 542120000, "total_debt": 483295000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -611571000, "total_equity": 327525000, "shares_outstanding": 123027759, "operating_cash_flow": 49446000, "stock_based_compensation": 33036000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6872000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6872000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -55810000, "free_cash_flow": 56318000, "net_change_in_cash": -23823000 }, "raw_data": { "income": { "ebit": "-22158000", "ebitda": "-7520000", "netIncome": "-30166000", "grossProfit": "63331000", "depreciation": "None", "totalRevenue": "171512000", "costOfRevenue": "108181000", "interestIncome": "None", "incomeBeforeTax": "-29968000", "interestExpense": "7810000", "operatingIncome": "-27608000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "198000", "reportedCurrency": "USD", "netInterestIncome": "-7810000", "nonInterestIncome": "None", "operatingExpenses": "90939000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3000000", "otherNonOperatingIncome": "578000", "costofGoodsAndServicesSold": "108181000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14638000", "sellingGeneralAndAdministrative": "52371000", "netIncomeFromContinuingOperations": "-10930000" }, "balance": { "goodwill": "74725000", "inventory": "97803000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "869645000", "longTermDebt": "438936000", "shortTermDebt": "44359000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "491700000", "reportedCurrency": "USD", "retainedEarnings": "-611571000", "totalLiabilities": "542120000", "otherCurrentAssets": "29842000", "totalCurrentAssets": "225431000", "currentLongTermDebt": "40250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "83290000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "644214000", "currentAccountsPayable": "18563000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "49775000", "shortLongTermDebtTotal": "491340000", "totalShareholderEquity": "327525000", "capitalLeaseObligations": "8045000", "otherCurrentLiabilities": "15253000", "totalCurrentLiabilities": "127269000", "otherNonCurrentLiabilities": "11869000", "totalNonCurrentLiabilities": "414851000", "cashAndShortTermInvestments": "14496000", "commonStockSharesOutstanding": "123027759", "intangibleAssetsExcludingGoodwill": "491700000", "cashAndCashEquivalentsAtCarryingValue": "14496000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30166000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "34578000", "operatingCashflow": "49446000", "capitalExpenditures": "6872000", "changeInReceivables": "-57145000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55810000", "cashflowFromInvestment": "-6872000", "stockBasedCompensation": "33036000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-23823000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14638000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 7, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }