{ "ticker": { "uuid": "28fd840a-3987-448e-901c-7abc49e9c0ee", "symbol": "XPOF", "name": "Xponential Fitness Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Leisure", "page_url": "https://sharemaestro.com/factors/ticker/28fd840a-3987-448e-901c-7abc49e9c0ee/", "api_url": "https://sharemaestro.com/factors/api/tickers/28fd840a-3987-448e-901c-7abc49e9c0ee/" }, "ticker_metadata": { "id": 4463, "uuid": "28fd840a-3987-448e-901c-7abc49e9c0ee", "symbol": "XPOF", "name": "Xponential Fitness Inc", "asset_type": "equity", "market_cap": 285793000, "stock_exchange_id": 3, "industry": "Leisure", "sector": "Consumer Cyclical", "description": "Xponential Fitness Inc. (XPOF) stands as a leading innovator in the boutique fitness franchise sector, featuring a diverse portfolio of brands including Club Pilates, CycleBar, and StretchLab. The company emphasizes a community-centric approach while delivering customized fitness experiences, strategically positioning itself to leverage the burgeoning wellness market. Xponential's franchise model is designed to meet the growing consumer demand for versatile fitness options, supported by a scalable operational framework. With a strong commitment to quality and excellence, Xponential Fitness presents attractive investment opportunities for institutional investors looking to capitalize on the dynamic health and wellness landscape.", "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": "28fd840a-3987-448e-901c-7abc49e9c0ee", "symbol": "XPOF", "name": "Xponential Fitness Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Leisure", "page_url": "https://sharemaestro.com/factors/ticker/28fd840a-3987-448e-901c-7abc49e9c0ee/", "api_url": "https://sharemaestro.com/factors/api/tickers/28fd840a-3987-448e-901c-7abc49e9c0ee/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.76, "value": 0.62, "quality": 0.62, "momentum": 0.62, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 5.34, "market_cap": 199272780, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1149, "shareholder_yield": 0.0196, "roe": 0.1048, "piotroski_f_score": 5, "momentum_12_1": -0.4099, "volatility_252d": 0.9554 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:15.012251+00:00", "batch_id": "" }, "size": { "price_close": 5.34, "market_cap": 199272780, "market_cap_usd": 199272780, "enterprise_value": 687518780, "shares_outstanding": 37317000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.6671, "pcf_ratio": 245.7124, "pfcf_ratio": 41.4116, "ev_ebitda": 8.706, "ev_ebit": 10.1632, "ev_sales": 2.3016, "ev_fcf": 142.8759, "earnings_yield": null, "fcf_yield": 0.007, "price_to_sales": 0.6671, "price_to_book": null, "price_to_cashflow": 245.7124, "ebitda_to_ev": 0.1149, "sales_yield": 0.4345 }, "yield": { "dividend_yield": 0.0196, "buyback_yield": 0, "shareholder_yield": 0.0196, "debt_paydown_yield": null, "total_yield": 0.0196 }, "quality": { "gross_margin": 0.7992, "operating_margin": 0.2265, "net_margin": -0.111, "ebitda_margin": 0.2644, "fcf_margin": 0.0161, "roe": 0.1048, "roa": -0.1029, "roic": 0.2951, "roc_greenblatt": null, "asset_turnover": 0.9265, "cash_conversion": -0.1451, "accruals_ratio": -0.1054, "sbc_to_revenue": 0.0389, "piotroski_f_score": 5, "altman_z_score": -1.5317, "earnings_stability_5y": 1.2568, "revenue_stability_5y": 0.4192, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.7405, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -2.1952, "net_debt_to_ebitda": 6.1826, "debt_to_assets": 1.581, "interest_coverage": 1.2936, "current_ratio": 0.7178, "quick_ratio": 0.6925, "net_debt": 488246000, "local_beta": 0.0029, "volatility_252d": 0.9554, "volatility_60d": 2.0385, "max_drawdown_12m": -0.6131, "risk_adjusted_momentum": -0.4291 }, "growth": { "revenue_growth_1y": -0.0609, "revenue_growth_3y_cagr": 0.0899, "revenue_growth_5y_cagr": 0.2419, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.769, "book_value_growth_1y": null, "revenue_growth": -0.0609, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0464, "price_return_3m": -0.084, "price_return_6m": -0.2458, "price_return_9m": -0.3725, "price_return_12m": -0.4373, "price_return_12m_ex1m": -0.4099, "momentum_6m": -0.2458, "momentum_12m": -0.4373, "momentum_12_1": -0.4099, "distance_from_52w_high": -0.515, "distance_from_52w_low": 0.2535, "relative_strength": -0.5373 }, "raw_ttm": { "revenue_ttm": 298710000, "gross_profit_ttm": 238743000, "ebit_ttm": 67648000, "ebitda_ttm": 78971000, "net_income_ttm": -33161000, "eps_diluted_ttm": -0.8886, "operating_cash_flow_ttm": 811000, "capital_expenditure_ttm": 4001000, "fcf_ttm": 4812000, "dividends_paid_ttm": 3902000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 52295000, "cash_and_equivalents": 21470000, "total_current_assets": 71075000, "total_current_liabilities": 99023000, "net_ppe": null, "total_assets": 322403000, "total_debt": 509716000, "total_equity": -316319000, "net_working_capital": -39701000, "book_value_per_share": -8.4765, "retained_earnings": -741245000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -508240000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 38, "quality_composite": 38, "momentum_composite": 38, "growth_composite": 38, "yield_composite": 38, "svqf_composite": 34, "vc1_composite": 38, "vc2_composite": 38, "vc3_composite": 38, "trending_value_composite": null, "overall_composite": 24, "quality_value_composite": 0.62, "os_score": 0.76, "value_percentile": 0.62, "quality_percentile": 0.62, "momentum_percentile": 0.62, "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": 70, "all_cap_buyback_rank": 37, "small_cap_core_rank": 46, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 5293, "ticker_id": 4463, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:15.012251+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5.34, "market_cap": 199272780, "market_cap_usd": 199272780, "enterprise_value": 687518780, "shares_outstanding": 37317000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.66711118, "pcf_ratio": 245.7124291, "pfcf_ratio": 41.41163342, "ev_ebitda": 8.70596523, "ev_ebit": 10.16317969, "ev_sales": 2.30162626, "ev_fcf": 142.87588944, "earnings_yield": null, "fcf_yield": 0.00699908, "dividend_yield": 0.0195812, "buyback_yield": 0, "shareholder_yield": 0.0195812, "debt_paydown_yield": null, "total_yield": 0.0195812, "gross_margin": 0.79924676, "operating_margin": 0.22646714, "net_margin": -0.11101403, "ebitda_margin": 0.26437347, "fcf_margin": 0.01610927, "roe": 0.10483404, "roa": -0.10285574, "roic": 0.29510199, "roc_greenblatt": null, "asset_turnover": 0.92651123, "cash_conversion": -0.14511022, "accruals_ratio": -0.10537123, "sbc_to_revenue": 0.03887048, "debt_to_equity": -2.19517323, "net_debt_to_ebitda": 6.18259868, "debt_to_assets": 1.58099025, "interest_coverage": 1.29358447, "current_ratio": 0.71776254, "quick_ratio": 0.69247549, "net_debt": 488246000, "revenue_growth_1y": -0.06093796, "revenue_growth_3y_cagr": 0.08991837, "revenue_growth_5y_cagr": 0.24189197, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.76896486, "book_value_growth_1y": null, "piotroski_f_score": 5, "altman_z_score": -1.53167924, "earnings_stability_5y": 1.256838, "revenue_stability_5y": 0.419246, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04642857, "price_return_3m": -0.08404803, "price_return_6m": -0.24576271, "price_return_9m": -0.37250294, "price_return_12m": -0.43730242, "price_return_12m_ex1m": -0.40990516, "distance_from_52w_high": -0.51498638, "distance_from_52w_low": 0.25352113, "relative_strength": -0.537266, "local_beta": 0.0029, "volatility_252d": 0.955365, "volatility_60d": 2.038507, "max_drawdown_12m": -0.61307902, "revenue_ttm": 298710000, "gross_profit_ttm": 238743000, "ebit_ttm": 67648000, "ebitda_ttm": 78971000, "net_income_ttm": -33161000, "eps_diluted_ttm": -0.88862985, "operating_cash_flow_ttm": 811000, "capital_expenditure_ttm": 4001000, "fcf_ttm": 4812000, "dividends_paid_ttm": 3902000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 52295000, "cash_and_equivalents": 21470000, "total_current_assets": 71075000, "total_current_liabilities": 99023000, "net_ppe": null, "total_assets": 322403000, "total_debt": 509716000, "total_equity": -316319000, "net_working_capital": -39701000, "book_value_per_share": -8.47653884, "retained_earnings": -741245000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -508240000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 38, "quality_composite": 38, "momentum_composite": 38, "growth_composite": 38, "yield_composite": 38, "svqf_composite": 34, "vc1_composite": 38, "vc2_composite": 38, "vc3_composite": 38, "trending_value_composite": null, "overall_composite": 24, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 70, "all_cap_buyback_rank": 37, "small_cap_core_rank": 46, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 5.34, "os": 0.76, "value": 0.62, "quality": 0.62, "momentum": 0.62, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0196, "roe": 0.1048, "momentum_12_1": -0.4099, "complete_fields": { "id": 5293, "ticker_id": 4463, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:15.012251+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5.34, "market_cap": 199272780, "market_cap_usd": 199272780, "enterprise_value": 687518780, "shares_outstanding": 37317000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.66711118, "pcf_ratio": 245.7124291, "pfcf_ratio": 41.41163342, "ev_ebitda": 8.70596523, "ev_ebit": 10.16317969, "ev_sales": 2.30162626, "ev_fcf": 142.87588944, "earnings_yield": null, "fcf_yield": 0.00699908, "dividend_yield": 0.0195812, "buyback_yield": 0, "shareholder_yield": 0.0195812, "debt_paydown_yield": null, "total_yield": 0.0195812, "gross_margin": 0.79924676, "operating_margin": 0.22646714, "net_margin": -0.11101403, "ebitda_margin": 0.26437347, "fcf_margin": 0.01610927, "roe": 0.10483404, "roa": -0.10285574, "roic": 0.29510199, "roc_greenblatt": null, "asset_turnover": 0.92651123, "cash_conversion": -0.14511022, "accruals_ratio": -0.10537123, "sbc_to_revenue": 0.03887048, "debt_to_equity": -2.19517323, "net_debt_to_ebitda": 6.18259868, "debt_to_assets": 1.58099025, "interest_coverage": 1.29358447, "current_ratio": 0.71776254, "quick_ratio": 0.69247549, "net_debt": 488246000, "revenue_growth_1y": -0.06093796, "revenue_growth_3y_cagr": 0.08991837, "revenue_growth_5y_cagr": 0.24189197, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.76896486, "book_value_growth_1y": null, "piotroski_f_score": 5, "altman_z_score": -1.53167924, "earnings_stability_5y": 1.256838, "revenue_stability_5y": 0.419246, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04642857, "price_return_3m": -0.08404803, "price_return_6m": -0.24576271, "price_return_9m": -0.37250294, "price_return_12m": -0.43730242, "price_return_12m_ex1m": -0.40990516, "distance_from_52w_high": -0.51498638, "distance_from_52w_low": 0.25352113, "relative_strength": -0.537266, "local_beta": 0.0029, "volatility_252d": 0.955365, "volatility_60d": 2.038507, "max_drawdown_12m": -0.61307902, "revenue_ttm": 298710000, "gross_profit_ttm": 238743000, "ebit_ttm": 67648000, "ebitda_ttm": 78971000, "net_income_ttm": -33161000, "eps_diluted_ttm": -0.88862985, "operating_cash_flow_ttm": 811000, "capital_expenditure_ttm": 4001000, "fcf_ttm": 4812000, "dividends_paid_ttm": 3902000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 52295000, "cash_and_equivalents": 21470000, "total_current_assets": 71075000, "total_current_liabilities": 99023000, "net_ppe": null, "total_assets": 322403000, "total_debt": 509716000, "total_equity": -316319000, "net_working_capital": -39701000, "book_value_per_share": -8.47653884, "retained_earnings": -741245000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -508240000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 38, "quality_composite": 38, "momentum_composite": 38, "growth_composite": 38, "yield_composite": 38, "svqf_composite": 34, "vc1_composite": 38, "vc2_composite": 38, "vc3_composite": 38, "trending_value_composite": null, "overall_composite": 24, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 70, "all_cap_buyback_rank": 37, "small_cap_core_rank": 46, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:43.085243+00:00", "is_restated": false, "income_statement": { "revenue": 314879000, "cost_of_revenue": 76776000, "gross_profit": 238103000, "ebit": 79546000, "ebitda": 91573000, "pretax_income": -52349000, "tax_provision": 1322000, "net_income": -33791000, "net_income_to_common": -33791000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33669000, "total_current_assets": 94646000, "total_assets": 345634000, "short_term_debt": 9951000, "long_term_debt": 500500000, "total_debt": 510451000, "total_liabilities": 717587000, "total_equity": -269084000, "shares_outstanding": 34804000, "goodwill_and_intangibles": 194296000 }, "cash_flow": { "operating_cash_flow": 28318000, "capital_expenditure": 3581000, "free_cash_flow": 31899000, "dividends_paid": 5694000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357854, "ticker_id": 4463, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:43.085243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "79546000", "ebitda": "91573000", "netIncome": "-33791000", "grossProfit": "238103000", "depreciation": "None", "totalRevenue": "314879000", "costOfRevenue": "76776000", "interestIncome": "3212000", "incomeBeforeTax": "-52349000", "interestExpense": "49189000", "operatingIncome": "79546000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1322000", "reportedCurrency": "USD", "netInterestIncome": "-45977000", "nonInterestIncome": "None", "operatingExpenses": "158557000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "76776000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12027000", "sellingGeneralAndAdministrative": "152001000", "netIncomeFromContinuingOperations": "-53671000" }, "balance": { "goodwill": "127789000", "inventory": "2222000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "345634000", "longTermDebt": "500500000", "shortTermDebt": "9951000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "66507000", "reportedCurrency": "USD", "retainedEarnings": "-740520000", "totalLiabilities": "717587000", "otherCurrentAssets": "22854000", "totalCurrentAssets": "94646000", "currentLongTermDebt": "5250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "35901000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "250988000", "currentAccountsPayable": "26282000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "524694000", "totalShareholderEquity": "-269084000", "capitalLeaseObligations": "18944000", "otherCurrentLiabilities": "60418000", "totalCurrentLiabilities": "115975000", "otherNonCurrentLiabilities": "10469000", "totalNonCurrentLiabilities": "601612000", "cashAndShortTermInvestments": "33669000", "commonStockSharesOutstanding": "34804000", "intangibleAssetsExcludingGoodwill": "66507000", "cashAndCashEquivalentsAtCarryingValue": "33669000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53671000", "profitLoss": "None", "dividendPayout": "5694000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "7793000", "operatingCashflow": "28318000", "capitalExpenditures": "3581000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16722000", "cashflowFromInvestment": "1528000", "stockBasedCompensation": "12908000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5694000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-128465000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12027000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 314879000, "cost_of_revenue": 76776000, "gross_profit": 238103000, "research_and_development": null, "selling_general_admin": 152001000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 79546000, "depreciation_amortisation": 12027000, "ebitda": 91573000, "interest_expense": 49189000, "interest_income": null, "other_non_operating": null, "pretax_income": -52349000, "tax_provision": 1322000, "effective_tax_rate": null, "net_income": -33791000, "net_income_continuing_ops": -53671000, "net_income_to_common": -33791000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33669000, "short_term_investments": null, "net_receivables": 35901000, "inventory": 2222000, "other_current_assets": null, "total_current_assets": 94646000, "net_ppe": null, "goodwill": 127789000, "intangible_assets": 66507000, "goodwill_and_intangibles": 194296000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 250988000, "total_assets": 345634000, "short_term_debt": 9951000, "accounts_payable": 26282000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 115975000, "long_term_debt": 500500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 601612000, "total_liabilities": 717587000, "total_debt": 510451000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -740520000, "total_equity": -269084000, "shares_outstanding": 34804000, "operating_cash_flow": 28318000, "stock_based_compensation": 12908000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3581000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1528000, "dividends_paid": 5694000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16722000, "free_cash_flow": 31899000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "79546000", "ebitda": "91573000", "netIncome": "-33791000", "grossProfit": "238103000", "depreciation": "None", "totalRevenue": "314879000", "costOfRevenue": "76776000", "interestIncome": "3212000", "incomeBeforeTax": "-52349000", "interestExpense": "49189000", "operatingIncome": "79546000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1322000", "reportedCurrency": "USD", "netInterestIncome": "-45977000", "nonInterestIncome": "None", "operatingExpenses": "158557000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "76776000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12027000", "sellingGeneralAndAdministrative": "152001000", "netIncomeFromContinuingOperations": "-53671000" }, "balance": { "goodwill": "127789000", "inventory": "2222000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "345634000", "longTermDebt": "500500000", "shortTermDebt": "9951000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "66507000", "reportedCurrency": "USD", "retainedEarnings": "-740520000", "totalLiabilities": "717587000", "otherCurrentAssets": "22854000", "totalCurrentAssets": "94646000", "currentLongTermDebt": "5250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "35901000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "250988000", "currentAccountsPayable": "26282000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "524694000", "totalShareholderEquity": "-269084000", "capitalLeaseObligations": "18944000", "otherCurrentLiabilities": "60418000", "totalCurrentLiabilities": "115975000", "otherNonCurrentLiabilities": "10469000", "totalNonCurrentLiabilities": "601612000", "cashAndShortTermInvestments": "33669000", "commonStockSharesOutstanding": "34804000", "intangibleAssetsExcludingGoodwill": "66507000", "cashAndCashEquivalentsAtCarryingValue": "33669000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53671000", "profitLoss": "None", "dividendPayout": "5694000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "7793000", "operatingCashflow": "28318000", "capitalExpenditures": "3581000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16722000", "cashflowFromInvestment": "1528000", "stockBasedCompensation": "12908000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5694000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-128465000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12027000", "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": "2026-06-07T03:58:43.085243+00:00", "is_restated": false, "income_statement": { "revenue": 320346000, "cost_of_revenue": 59477000, "gross_profit": 260869000, "ebit": -52788000, "ebitda": -35075000, "pretax_income": -99038000, "tax_provision": -342000, "net_income": -64949000, "net_income_to_common": -64949000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16676000, "total_current_assets": 84147000, "total_assets": 403397000, "short_term_debt": 14023000, "long_term_debt": 341742000, "total_debt": 355765000, "total_liabilities": 714212000, "total_equity": -216571000, "shares_outstanding": 31999000, "goodwill_and_intangibles": 236184000 }, "cash_flow": { "operating_cash_flow": 11677000, "capital_expenditure": 4713000, "free_cash_flow": 16390000, "dividends_paid": 5772000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357859, "ticker_id": 4463, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:43.085243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-52788000", "ebitda": "-35075000", "netIncome": "-64949000", "grossProfit": "260869000", "depreciation": "None", "totalRevenue": "320346000", "costOfRevenue": "59477000", "interestIncome": "1824000", "incomeBeforeTax": "-99038000", "interestExpense": "46250000", "operatingIncome": "-53614000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-342000", "reportedCurrency": "USD", "netInterestIncome": "-44426000", "nonInterestIncome": "None", "operatingExpenses": "314483000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59477000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17713000", "sellingGeneralAndAdministrative": "142868000", "netIncomeFromContinuingOperations": "-98696000" }, "balance": { "goodwill": "135240000", "inventory": "10016000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "403397000", "longTermDebt": "341742000", "shortTermDebt": "14023000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "100944000", "reportedCurrency": "USD", "retainedEarnings": "-701837000", "totalLiabilities": "714212000", "otherCurrentAssets": "25530000", "totalCurrentAssets": "84147000", "currentLongTermDebt": "8747000", "longTermInvestments": "None", "shortTermInvestments": "16063000", "currentNetReceivables": "31925000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "319250000", "currentAccountsPayable": "27011000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "379623000", "totalShareholderEquity": "-216571000", "capitalLeaseObligations": "29134000", "otherCurrentLiabilities": "39744000", "totalCurrentLiabilities": "107887000", "otherNonCurrentLiabilities": "17980000", "totalNonCurrentLiabilities": "606325000", "cashAndShortTermInvestments": "16676000", "commonStockSharesOutstanding": "31999000", "intangibleAssetsExcludingGoodwill": "100944000", "cashAndCashEquivalentsAtCarryingValue": "16676000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-98696000", "profitLoss": "None", "dividendPayout": "5772000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "5574000", "operatingCashflow": "11677000", "capitalExpenditures": "4713000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1883000", "cashflowFromInvestment": "-14149000", "stockBasedCompensation": "15466000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5772000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17713000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 320346000, "cost_of_revenue": 59477000, "gross_profit": 260869000, "research_and_development": null, "selling_general_admin": 142868000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -52788000, "depreciation_amortisation": 17713000, "ebitda": -35075000, "interest_expense": 46250000, "interest_income": null, "other_non_operating": null, "pretax_income": -99038000, "tax_provision": -342000, "effective_tax_rate": null, "net_income": -64949000, "net_income_continuing_ops": -98696000, "net_income_to_common": -64949000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16676000, "short_term_investments": 16063000, "net_receivables": 31925000, "inventory": 10016000, "other_current_assets": null, "total_current_assets": 84147000, "net_ppe": null, "goodwill": 135240000, "intangible_assets": 100944000, "goodwill_and_intangibles": 236184000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 319250000, "total_assets": 403397000, "short_term_debt": 14023000, "accounts_payable": 27011000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 107887000, "long_term_debt": 341742000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 606325000, "total_liabilities": 714212000, "total_debt": 355765000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -701837000, "total_equity": -216571000, "shares_outstanding": 31999000, "operating_cash_flow": 11677000, "stock_based_compensation": 15466000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4713000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14149000, "dividends_paid": 5772000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1883000, "free_cash_flow": 16390000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-52788000", "ebitda": "-35075000", "netIncome": "-64949000", "grossProfit": "260869000", "depreciation": "None", "totalRevenue": "320346000", "costOfRevenue": "59477000", "interestIncome": "1824000", "incomeBeforeTax": "-99038000", "interestExpense": "46250000", "operatingIncome": "-53614000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-342000", "reportedCurrency": "USD", "netInterestIncome": "-44426000", "nonInterestIncome": "None", "operatingExpenses": "314483000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59477000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17713000", "sellingGeneralAndAdministrative": "142868000", "netIncomeFromContinuingOperations": "-98696000" }, "balance": { "goodwill": "135240000", "inventory": "10016000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "403397000", "longTermDebt": "341742000", "shortTermDebt": "14023000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "100944000", "reportedCurrency": "USD", "retainedEarnings": "-701837000", "totalLiabilities": "714212000", "otherCurrentAssets": "25530000", "totalCurrentAssets": "84147000", "currentLongTermDebt": "8747000", "longTermInvestments": "None", "shortTermInvestments": "16063000", "currentNetReceivables": "31925000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "319250000", "currentAccountsPayable": "27011000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "379623000", "totalShareholderEquity": "-216571000", "capitalLeaseObligations": "29134000", "otherCurrentLiabilities": "39744000", "totalCurrentLiabilities": "107887000", "otherNonCurrentLiabilities": "17980000", "totalNonCurrentLiabilities": "606325000", "cashAndShortTermInvestments": "16676000", "commonStockSharesOutstanding": "31999000", "intangibleAssetsExcludingGoodwill": "100944000", "cashAndCashEquivalentsAtCarryingValue": "16676000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-98696000", "profitLoss": "None", "dividendPayout": "5772000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "5574000", "operatingCashflow": "11677000", "capitalExpenditures": "4713000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1883000", "cashflowFromInvestment": "-14149000", "stockBasedCompensation": "15466000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5772000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17713000", "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": "2026-06-07T03:58:43.085243+00:00", "is_restated": false, "income_statement": { "revenue": 317937000, "cost_of_revenue": 98615000, "gross_profit": 219322000, "ebit": 53906000, "ebitda": 70789000, "pretax_income": -5409000, "tax_provision": 1034000, "net_income": -4001000, "net_income_to_common": -4001000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27761000, "total_current_assets": 97248000, "total_assets": 528698000, "short_term_debt": 17214000, "long_term_debt": 319261000, "total_debt": 336475000, "total_liabilities": 616832000, "total_equity": -10587000, "shares_outstanding": 39705000, "goodwill_and_intangibles": 291750000 }, "cash_flow": { "operating_cash_flow": 32713000, "capital_expenditure": 9213000, "free_cash_flow": 41926000, "dividends_paid": 7092000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357864, "ticker_id": 4463, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:43.085243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "53906000", "ebitda": "70789000", "netIncome": "-4001000", "grossProfit": "219322000", "depreciation": "None", "totalRevenue": "317937000", "costOfRevenue": "98615000", "interestIncome": "1785000", "incomeBeforeTax": "-5409000", "interestExpense": "38733000", "operatingIncome": "34906000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1034000", "reportedCurrency": "USD", "netInterestIncome": "-29414000", "nonInterestIncome": "None", "operatingExpenses": "184416000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "98615000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16883000", "sellingGeneralAndAdministrative": "139287000", "netIncomeFromContinuingOperations": "6995000" }, "balance": { "goodwill": "171601000", "inventory": "14724000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "528698000", "longTermDebt": "319261000", "shortTermDebt": "17214000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "120149000", "reportedCurrency": "USD", "retainedEarnings": "-630127000", "totalLiabilities": "616832000", "otherCurrentAssets": "21809000", "totalCurrentAssets": "97248000", "currentLongTermDebt": "8105000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32954000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "431450000", "currentAccountsPayable": "19119000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "406616000", "totalShareholderEquity": "-10587000", "capitalLeaseObligations": "79250000", "otherCurrentLiabilities": "19658000", "totalCurrentLiabilities": "92307000", "otherNonCurrentLiabilities": "17818000", "totalNonCurrentLiabilities": "524525000", "cashAndShortTermInvestments": "27761000", "commonStockSharesOutstanding": "39705000", "intangibleAssetsExcludingGoodwill": "120149000", "cashAndCashEquivalentsAtCarryingValue": "27761000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6443000", "profitLoss": "None", "dividendPayout": "7092000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-3960000", "operatingCashflow": "32713000", "capitalExpenditures": "9213000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21300000", "cashflowFromInvestment": "-11689000", "stockBasedCompensation": "17997000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7092000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50378000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16883000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 317937000, "cost_of_revenue": 98615000, "gross_profit": 219322000, "research_and_development": null, "selling_general_admin": 139287000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 53906000, "depreciation_amortisation": 16883000, "ebitda": 70789000, "interest_expense": 38733000, "interest_income": null, "other_non_operating": null, "pretax_income": -5409000, "tax_provision": 1034000, "effective_tax_rate": null, "net_income": -4001000, "net_income_continuing_ops": 6995000, "net_income_to_common": -4001000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27761000, "short_term_investments": null, "net_receivables": 32954000, "inventory": 14724000, "other_current_assets": null, "total_current_assets": 97248000, "net_ppe": null, "goodwill": 171601000, "intangible_assets": 120149000, "goodwill_and_intangibles": 291750000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 431450000, "total_assets": 528698000, "short_term_debt": 17214000, "accounts_payable": 19119000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 92307000, "long_term_debt": 319261000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 524525000, "total_liabilities": 616832000, "total_debt": 336475000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -630127000, "total_equity": -10587000, "shares_outstanding": 39705000, "operating_cash_flow": 32713000, "stock_based_compensation": 17997000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9213000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11689000, "dividends_paid": 7092000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21300000, "free_cash_flow": 41926000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "53906000", "ebitda": "70789000", "netIncome": "-4001000", "grossProfit": "219322000", "depreciation": "None", "totalRevenue": "317937000", "costOfRevenue": "98615000", "interestIncome": "1785000", "incomeBeforeTax": "-5409000", "interestExpense": "38733000", "operatingIncome": "34906000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1034000", "reportedCurrency": "USD", "netInterestIncome": "-29414000", "nonInterestIncome": "None", "operatingExpenses": "184416000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "98615000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16883000", "sellingGeneralAndAdministrative": "139287000", "netIncomeFromContinuingOperations": "6995000" }, "balance": { "goodwill": "171601000", "inventory": "14724000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "528698000", "longTermDebt": "319261000", "shortTermDebt": "17214000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "120149000", "reportedCurrency": "USD", "retainedEarnings": "-630127000", "totalLiabilities": "616832000", "otherCurrentAssets": "21809000", "totalCurrentAssets": "97248000", "currentLongTermDebt": "8105000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32954000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "431450000", "currentAccountsPayable": "19119000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "406616000", "totalShareholderEquity": "-10587000", "capitalLeaseObligations": "79250000", "otherCurrentLiabilities": "19658000", "totalCurrentLiabilities": "92307000", "otherNonCurrentLiabilities": "17818000", "totalNonCurrentLiabilities": "524525000", "cashAndShortTermInvestments": "27761000", "commonStockSharesOutstanding": "39705000", "intangibleAssetsExcludingGoodwill": "120149000", "cashAndCashEquivalentsAtCarryingValue": "27761000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6443000", "profitLoss": "None", "dividendPayout": "7092000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-3960000", "operatingCashflow": "32713000", "capitalExpenditures": "9213000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21300000", "cashflowFromInvestment": "-11689000", "stockBasedCompensation": "17997000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7092000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50378000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16883000", "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": "2026-06-07T03:58:43.085243+00:00", "is_restated": false, "income_statement": { "revenue": 243199000, "cost_of_revenue": 82188000, "gross_profit": 161011000, "ebit": 29719000, "ebitda": 45034000, "pretax_income": 1589000, "tax_provision": 488000, "net_income": 1215000, "net_income_to_common": 1215000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31989000, "total_current_assets": 85734000, "total_assets": 482691000, "short_term_debt": 6821000, "long_term_debt": 133039000, "total_debt": 139860000, "total_liabilities": 690753000, "total_equity": -154778000, "shares_outstanding": 25295000, "goodwill_and_intangibles": 302872000 }, "cash_flow": { "operating_cash_flow": 51670000, "capital_expenditure": 16132000, "free_cash_flow": 67802000, "dividends_paid": 16250000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357869, "ticker_id": 4463, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:43.085243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29719000", "ebitda": "45034000", "netIncome": "1215000", "grossProfit": "161011000", "depreciation": "None", "totalRevenue": "243199000", "costOfRevenue": "82188000", "interestIncome": "1805000", "incomeBeforeTax": "1589000", "interestExpense": "13017000", "operatingIncome": "13324000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "488000", "reportedCurrency": "USD", "netInterestIncome": "-11212000", "nonInterestIncome": "None", "operatingExpenses": "147687000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-11735000", "costofGoodsAndServicesSold": "82188000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15315000", "sellingGeneralAndAdministrative": "108292000", "netIncomeFromContinuingOperations": "2875000" }, "balance": { "goodwill": "165697000", "inventory": "10864000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "482691000", "longTermDebt": "133039000", "shortTermDebt": "6821000", "treasuryStock": "-1697000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "137175000", "reportedCurrency": "USD", "retainedEarnings": "-641903000", "totalLiabilities": "690753000", "otherCurrentAssets": "15806000", "totalCurrentAssets": "85734000", "currentLongTermDebt": "3035000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "27075000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "396957000", "currentAccountsPayable": "16185000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18524000", "shortLongTermDebtTotal": "170443000", "totalShareholderEquity": "-154778000", "capitalLeaseObligations": "30583000", "otherCurrentLiabilities": "14588000", "totalCurrentLiabilities": "72776000", "otherNonCurrentLiabilities": "36815000", "totalNonCurrentLiabilities": "617977000", "cashAndShortTermInvestments": "31989000", "commonStockSharesOutstanding": "25295000", "intangibleAssetsExcludingGoodwill": "137175000", "cashAndCashEquivalentsAtCarryingValue": "31989000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2875000", "profitLoss": "None", "dividendPayout": "16250000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-3936000", "operatingCashflow": "51670000", "capitalExpenditures": "16132000", "changeInReceivables": "-12687000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21007000", "cashflowFromInvestment": "-14613000", "stockBasedCompensation": "29044000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16250000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "16050000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-130766000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17970000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 243199000, "cost_of_revenue": 82188000, "gross_profit": 161011000, "research_and_development": null, "selling_general_admin": 108292000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29719000, "depreciation_amortisation": 15315000, "ebitda": 45034000, "interest_expense": 13017000, "interest_income": null, "other_non_operating": null, "pretax_income": 1589000, "tax_provision": 488000, "effective_tax_rate": null, "net_income": 1215000, "net_income_continuing_ops": 2875000, "net_income_to_common": 1215000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31989000, "short_term_investments": null, "net_receivables": 27075000, "inventory": 10864000, "other_current_assets": null, "total_current_assets": 85734000, "net_ppe": null, "goodwill": 165697000, "intangible_assets": 137175000, "goodwill_and_intangibles": 302872000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 396957000, "total_assets": 482691000, "short_term_debt": 6821000, "accounts_payable": 16185000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 72776000, "long_term_debt": 133039000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 617977000, "total_liabilities": 690753000, "total_debt": 139860000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -641903000, "total_equity": -154778000, "shares_outstanding": 25295000, "operating_cash_flow": 51670000, "stock_based_compensation": 29044000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16132000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14613000, "dividends_paid": 16250000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21007000, "free_cash_flow": 67802000, "net_change_in_cash": 16050000 }, "raw_data": { "income": { "ebit": "29719000", "ebitda": "45034000", "netIncome": "1215000", "grossProfit": "161011000", "depreciation": "None", "totalRevenue": "243199000", "costOfRevenue": "82188000", "interestIncome": "1805000", "incomeBeforeTax": "1589000", "interestExpense": "13017000", "operatingIncome": "13324000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "488000", "reportedCurrency": "USD", "netInterestIncome": "-11212000", "nonInterestIncome": "None", "operatingExpenses": "147687000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-11735000", "costofGoodsAndServicesSold": "82188000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15315000", "sellingGeneralAndAdministrative": "108292000", "netIncomeFromContinuingOperations": "2875000" }, "balance": { "goodwill": "165697000", "inventory": "10864000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "482691000", "longTermDebt": "133039000", "shortTermDebt": "6821000", "treasuryStock": "-1697000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "137175000", "reportedCurrency": "USD", "retainedEarnings": "-641903000", "totalLiabilities": "690753000", "otherCurrentAssets": "15806000", "totalCurrentAssets": "85734000", "currentLongTermDebt": "3035000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "27075000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "396957000", "currentAccountsPayable": "16185000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18524000", "shortLongTermDebtTotal": "170443000", "totalShareholderEquity": "-154778000", "capitalLeaseObligations": "30583000", "otherCurrentLiabilities": "14588000", "totalCurrentLiabilities": "72776000", "otherNonCurrentLiabilities": "36815000", "totalNonCurrentLiabilities": "617977000", "cashAndShortTermInvestments": "31989000", "commonStockSharesOutstanding": "25295000", "intangibleAssetsExcludingGoodwill": "137175000", "cashAndCashEquivalentsAtCarryingValue": "31989000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2875000", "profitLoss": "None", "dividendPayout": "16250000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-3936000", "operatingCashflow": "51670000", "capitalExpenditures": "16132000", "changeInReceivables": "-12687000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21007000", "cashflowFromInvestment": "-14613000", "stockBasedCompensation": "29044000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16250000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "16050000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-130766000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17970000", "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": "2026-06-07T03:58:43.085243+00:00", "is_restated": false, "income_statement": { "revenue": 155079000, "cost_of_revenue": 54310000, "gross_profit": 100769000, "ebit": 2623000, "ebitda": 12795000, "pretax_income": -50657000, "tax_provision": 783000, "net_income": -18829000, "net_income_to_common": -18829000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21320000, "total_current_assets": 51226000, "total_assets": 415544000, "short_term_debt": 3943000, "long_term_debt": 127983000, "total_debt": 131926000, "total_liabilities": 626013000, "total_equity": -654429000, "shares_outstanding": 23898042, "goodwill_and_intangibles": 305936000 }, "cash_flow": { "operating_cash_flow": 14451000, "capital_expenditure": 4858000, "free_cash_flow": 19309000, "dividends_paid": 19592000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357874, "ticker_id": 4463, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:43.085243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2623000", "ebitda": "12795000", "netIncome": "-18829000", "grossProfit": "100769000", "depreciation": "None", "totalRevenue": "155079000", "costOfRevenue": "54310000", "interestIncome": "1164000", "incomeBeforeTax": "-50657000", "interestExpense": "24709000", "operatingIncome": "-30819000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "783000", "reportedCurrency": "USD", "netInterestIncome": "-23545000", "nonInterestIncome": "None", "operatingExpenses": "131588000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-19838000", "costofGoodsAndServicesSold": "54310000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10172000", "sellingGeneralAndAdministrative": "81084000", "netIncomeFromContinuingOperations": "-51440000" }, "balance": { "goodwill": "169073000", "inventory": "6928000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "415544000", "longTermDebt": "127983000", "shortTermDebt": "3943000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "136863000", "reportedCurrency": "USD", "retainedEarnings": "-643833000", "totalLiabilities": "626013000", "otherCurrentAssets": "8983000", "totalCurrentAssets": "51226000", "currentLongTermDebt": "3943000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13995000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "364318000", "currentAccountsPayable": "14905000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12773000", "shortLongTermDebtTotal": "131926000", "totalShareholderEquity": "-654429000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "18295000", "totalCurrentLiabilities": "65893000", "otherNonCurrentLiabilities": "155247000", "totalNonCurrentLiabilities": "560120000", "cashAndShortTermInvestments": "21320000", "commonStockSharesOutstanding": "23898042", "intangibleAssetsExcludingGoodwill": "136863000", "cashAndCashEquivalentsAtCarryingValue": "21320000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51440000", "profitLoss": "None", "dividendPayout": "19592000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-768000", "operatingCashflow": "14451000", "capitalExpenditures": "4858000", "changeInReceivables": "-6471000", "changeInExchangeRate": "None", "cashflowFromFinancing": "46205000", "cashflowFromInvestment": "-50635000", "stockBasedCompensation": "9699000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19592000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "10021000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-173978000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10172000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 155079000, "cost_of_revenue": 54310000, "gross_profit": 100769000, "research_and_development": null, "selling_general_admin": 81084000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2623000, "depreciation_amortisation": 10172000, "ebitda": 12795000, "interest_expense": 24709000, "interest_income": null, "other_non_operating": null, "pretax_income": -50657000, "tax_provision": 783000, "effective_tax_rate": null, "net_income": -18829000, "net_income_continuing_ops": -51440000, "net_income_to_common": -18829000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21320000, "short_term_investments": null, "net_receivables": 13995000, "inventory": 6928000, "other_current_assets": null, "total_current_assets": 51226000, "net_ppe": null, "goodwill": 169073000, "intangible_assets": 136863000, "goodwill_and_intangibles": 305936000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 364318000, "total_assets": 415544000, "short_term_debt": 3943000, "accounts_payable": 14905000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 65893000, "long_term_debt": 127983000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 560120000, "total_liabilities": 626013000, "total_debt": 131926000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -643833000, "total_equity": -654429000, "shares_outstanding": 23898042, "operating_cash_flow": 14451000, "stock_based_compensation": 9699000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4858000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50635000, "dividends_paid": 19592000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 46205000, "free_cash_flow": 19309000, "net_change_in_cash": 10021000 }, "raw_data": { "income": { "ebit": "2623000", "ebitda": "12795000", "netIncome": "-18829000", "grossProfit": "100769000", "depreciation": "None", "totalRevenue": "155079000", "costOfRevenue": "54310000", "interestIncome": "1164000", "incomeBeforeTax": "-50657000", "interestExpense": "24709000", "operatingIncome": "-30819000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "783000", "reportedCurrency": "USD", "netInterestIncome": "-23545000", "nonInterestIncome": "None", "operatingExpenses": "131588000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-19838000", "costofGoodsAndServicesSold": "54310000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10172000", "sellingGeneralAndAdministrative": "81084000", "netIncomeFromContinuingOperations": "-51440000" }, "balance": { "goodwill": "169073000", "inventory": "6928000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "415544000", "longTermDebt": "127983000", "shortTermDebt": "3943000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "136863000", "reportedCurrency": "USD", "retainedEarnings": "-643833000", "totalLiabilities": "626013000", "otherCurrentAssets": "8983000", "totalCurrentAssets": "51226000", "currentLongTermDebt": "3943000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13995000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "364318000", "currentAccountsPayable": "14905000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12773000", "shortLongTermDebtTotal": "131926000", "totalShareholderEquity": "-654429000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "18295000", "totalCurrentLiabilities": "65893000", "otherNonCurrentLiabilities": "155247000", "totalNonCurrentLiabilities": "560120000", "cashAndShortTermInvestments": "21320000", "commonStockSharesOutstanding": "23898042", "intangibleAssetsExcludingGoodwill": "136863000", "cashAndCashEquivalentsAtCarryingValue": "21320000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51440000", "profitLoss": "None", "dividendPayout": "19592000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-768000", "operatingCashflow": "14451000", "capitalExpenditures": "4858000", "changeInReceivables": "-6471000", "changeInExchangeRate": "None", "cashflowFromFinancing": "46205000", "cashflowFromInvestment": "-50635000", "stockBasedCompensation": "9699000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19592000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "10021000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-173978000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10172000", "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": "2026-06-07T03:58:43.085243+00:00", "is_restated": false, "income_statement": { "revenue": 106592000, "cost_of_revenue": 41220000, "gross_profit": 65372000, "ebit": -776000, "ebitda": 6875000, "pretax_income": -13271000, "tax_provision": 369000, "net_income": -13640000, "net_income_to_common": -13640000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11299000, "total_current_assets": 32705000, "total_assets": 322838000, "short_term_debt": 6765000, "long_term_debt": 176002000, "total_debt": 182767000, "total_liabilities": 318089000, "total_equity": 4749000, "shares_outstanding": 22994044, "goodwill_and_intangibles": 236970000 }, "cash_flow": { "operating_cash_flow": -728000, "capital_expenditure": 2890000, "free_cash_flow": 2162000, "dividends_paid": 73203000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357879, "ticker_id": 4463, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:43.085243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-776000", "ebitda": "6875000", "netIncome": "-13640000", "grossProfit": "65372000", "depreciation": "None", "totalRevenue": "106592000", "costOfRevenue": "41220000", "interestIncome": "345000", "incomeBeforeTax": "-13271000", "interestExpense": "21410000", "operatingIncome": "7794000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "369000", "reportedCurrency": "USD", "netInterestIncome": "-21065000", "nonInterestIncome": "None", "operatingExpenses": "57578000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41220000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7651000", "sellingGeneralAndAdministrative": "60917000", "netIncomeFromContinuingOperations": "-13640000" }, "balance": { "goodwill": "139680000", "inventory": "6161000", "commonStock": "113697000", "currentDebt": "None", "investments": "None", "totalAssets": "322838000", "longTermDebt": "176002000", "shortTermDebt": "6765000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "97290000", "reportedCurrency": "USD", "retainedEarnings": "-107492000", "totalLiabilities": "318089000", "otherCurrentAssets": "10049000", "totalCurrentAssets": "32705000", "currentLongTermDebt": "6765000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5196000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "290133000", "currentAccountsPayable": "18339000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13694000", "shortLongTermDebtTotal": "182767000", "totalShareholderEquity": "4749000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "29815000", "totalCurrentLiabilities": "54919000", "otherNonCurrentLiabilities": "12807000", "totalNonCurrentLiabilities": "263170000", "cashAndShortTermInvestments": "11299000", "commonStockSharesOutstanding": "22994044", "intangibleAssetsExcludingGoodwill": "97290000", "cashAndCashEquivalentsAtCarryingValue": "11299000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13640000", "profitLoss": "None", "dividendPayout": "73203000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-1392000", "operatingCashflow": "-728000", "capitalExpenditures": "2890000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7289000", "cashflowFromInvestment": "-4601000", "stockBasedCompensation": "1751000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "73203000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7651000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 106592000, "cost_of_revenue": 41220000, "gross_profit": 65372000, "research_and_development": null, "selling_general_admin": 60917000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -776000, "depreciation_amortisation": 7651000, "ebitda": 6875000, "interest_expense": 21410000, "interest_income": null, "other_non_operating": null, "pretax_income": -13271000, "tax_provision": 369000, "effective_tax_rate": null, "net_income": -13640000, "net_income_continuing_ops": -13640000, "net_income_to_common": -13640000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11299000, "short_term_investments": null, "net_receivables": 5196000, "inventory": 6161000, "other_current_assets": null, "total_current_assets": 32705000, "net_ppe": null, "goodwill": 139680000, "intangible_assets": 97290000, "goodwill_and_intangibles": 236970000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 290133000, "total_assets": 322838000, "short_term_debt": 6765000, "accounts_payable": 18339000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 54919000, "long_term_debt": 176002000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 263170000, "total_liabilities": 318089000, "total_debt": 182767000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -107492000, "total_equity": 4749000, "shares_outstanding": 22994044, "operating_cash_flow": -728000, "stock_based_compensation": 1751000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2890000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4601000, "dividends_paid": 73203000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7289000, "free_cash_flow": 2162000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-776000", "ebitda": "6875000", "netIncome": "-13640000", "grossProfit": "65372000", "depreciation": "None", "totalRevenue": "106592000", "costOfRevenue": "41220000", "interestIncome": "345000", "incomeBeforeTax": "-13271000", "interestExpense": "21410000", "operatingIncome": "7794000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "369000", "reportedCurrency": "USD", "netInterestIncome": "-21065000", "nonInterestIncome": "None", "operatingExpenses": "57578000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41220000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7651000", "sellingGeneralAndAdministrative": "60917000", "netIncomeFromContinuingOperations": "-13640000" }, "balance": { "goodwill": "139680000", "inventory": "6161000", "commonStock": "113697000", "currentDebt": "None", "investments": "None", "totalAssets": "322838000", "longTermDebt": "176002000", "shortTermDebt": "6765000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "97290000", "reportedCurrency": "USD", "retainedEarnings": "-107492000", "totalLiabilities": "318089000", "otherCurrentAssets": "10049000", "totalCurrentAssets": "32705000", "currentLongTermDebt": "6765000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5196000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "290133000", "currentAccountsPayable": "18339000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13694000", "shortLongTermDebtTotal": "182767000", "totalShareholderEquity": "4749000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "29815000", "totalCurrentLiabilities": "54919000", "otherNonCurrentLiabilities": "12807000", "totalNonCurrentLiabilities": "263170000", "cashAndShortTermInvestments": "11299000", "commonStockSharesOutstanding": "22994044", "intangibleAssetsExcludingGoodwill": "97290000", "cashAndCashEquivalentsAtCarryingValue": "11299000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13640000", "profitLoss": "None", "dividendPayout": "73203000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-1392000", "operatingCashflow": "-728000", "capitalExpenditures": "2890000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7289000", "cashflowFromInvestment": "-4601000", "stockBasedCompensation": "1751000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "73203000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7651000", "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": "2026-06-07T03:58:43.085243+00:00", "is_restated": false, "income_statement": { "revenue": 129130000, "cost_of_revenue": 55352000, "gross_profit": 73778000, "ebit": -20883000, "ebitda": -14497000, "pretax_income": -36970000, "tax_provision": 164000, "net_income": -37134000, "net_income_to_common": -37134000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9339000, "total_current_assets": 31527000, "total_assets": 325667000, "short_term_debt": 3567000, "long_term_debt": 149612000, "total_debt": 153179000, "total_liabilities": 298989000, "total_equity": 26678000, "shares_outstanding": 22994044, "goodwill_and_intangibles": 241617000 }, "cash_flow": { "operating_cash_flow": 1548000, "capital_expenditure": 7507000, "free_cash_flow": 9055000, "dividends_paid": 73203000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357883, "ticker_id": 4463, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:43.085243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-20883000", "ebitda": "-14497000", "netIncome": "-37134000", "grossProfit": "73778000", "depreciation": "None", "totalRevenue": "129130000", "costOfRevenue": "55352000", "interestIncome": "168000", "incomeBeforeTax": "-36970000", "interestExpense": "16087000", "operatingIncome": "-21051000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "164000", "reportedCurrency": "USD", "netInterestIncome": "-15919000", "nonInterestIncome": "None", "operatingExpenses": "94829000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55352000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6386000", "sellingGeneralAndAdministrative": "80495000", "netIncomeFromContinuingOperations": "-37134000" }, "balance": { "goodwill": "139598000", "inventory": "4769000", "commonStock": "152265000", "currentDebt": "None", "investments": "None", "totalAssets": "325667000", "longTermDebt": "149612000", "shortTermDebt": "3567000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "102019000", "reportedCurrency": "USD", "retainedEarnings": "-93852000", "totalLiabilities": "298989000", "otherCurrentAssets": "6639000", "totalCurrentAssets": "31527000", "currentLongTermDebt": "3567000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10780000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "294140000", "currentAccountsPayable": "16825000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13987000", "shortLongTermDebtTotal": "153179000", "totalShareholderEquity": "26678000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "35939000", "totalCurrentLiabilities": "56331000", "otherNonCurrentLiabilities": "25045000", "totalNonCurrentLiabilities": "242658000", "cashAndShortTermInvestments": "9339000", "commonStockSharesOutstanding": "22994044", "intangibleAssetsExcludingGoodwill": "102019000", "cashAndCashEquivalentsAtCarryingValue": "9339000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37134000", "profitLoss": "None", "dividendPayout": "73203000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-296000", "operatingCashflow": "1548000", "capitalExpenditures": "7507000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6361000", "cashflowFromInvestment": "-9779000", "stockBasedCompensation": "2064000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "73203000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6386000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 129130000, "cost_of_revenue": 55352000, "gross_profit": 73778000, "research_and_development": null, "selling_general_admin": 80495000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -20883000, "depreciation_amortisation": 6386000, "ebitda": -14497000, "interest_expense": 16087000, "interest_income": null, "other_non_operating": null, "pretax_income": -36970000, "tax_provision": 164000, "effective_tax_rate": null, "net_income": -37134000, "net_income_continuing_ops": -37134000, "net_income_to_common": -37134000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9339000, "short_term_investments": null, "net_receivables": 10780000, "inventory": 4769000, "other_current_assets": null, "total_current_assets": 31527000, "net_ppe": null, "goodwill": 139598000, "intangible_assets": 102019000, "goodwill_and_intangibles": 241617000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 294140000, "total_assets": 325667000, "short_term_debt": 3567000, "accounts_payable": 16825000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 56331000, "long_term_debt": 149612000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 242658000, "total_liabilities": 298989000, "total_debt": 153179000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -93852000, "total_equity": 26678000, "shares_outstanding": 22994044, "operating_cash_flow": 1548000, "stock_based_compensation": 2064000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7507000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9779000, "dividends_paid": 73203000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6361000, "free_cash_flow": 9055000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-20883000", "ebitda": "-14497000", "netIncome": "-37134000", "grossProfit": "73778000", "depreciation": "None", "totalRevenue": "129130000", "costOfRevenue": "55352000", "interestIncome": "168000", "incomeBeforeTax": "-36970000", "interestExpense": "16087000", "operatingIncome": "-21051000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "164000", "reportedCurrency": "USD", "netInterestIncome": "-15919000", "nonInterestIncome": "None", "operatingExpenses": "94829000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55352000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6386000", "sellingGeneralAndAdministrative": "80495000", "netIncomeFromContinuingOperations": "-37134000" }, "balance": { "goodwill": "139598000", "inventory": "4769000", "commonStock": "152265000", "currentDebt": "None", "investments": "None", "totalAssets": "325667000", "longTermDebt": "149612000", "shortTermDebt": "3567000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "102019000", "reportedCurrency": "USD", "retainedEarnings": "-93852000", "totalLiabilities": "298989000", "otherCurrentAssets": "6639000", "totalCurrentAssets": "31527000", "currentLongTermDebt": "3567000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10780000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "294140000", "currentAccountsPayable": "16825000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13987000", "shortLongTermDebtTotal": "153179000", "totalShareholderEquity": "26678000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "35939000", "totalCurrentLiabilities": "56331000", "otherNonCurrentLiabilities": "25045000", "totalNonCurrentLiabilities": "242658000", "cashAndShortTermInvestments": "9339000", "commonStockSharesOutstanding": "22994044", "intangibleAssetsExcludingGoodwill": "102019000", "cashAndCashEquivalentsAtCarryingValue": "9339000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37134000", "profitLoss": "None", "dividendPayout": "73203000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-296000", "operatingCashflow": "1548000", "capitalExpenditures": "7507000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6361000", "cashflowFromInvestment": "-9779000", "stockBasedCompensation": "2064000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "73203000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6386000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:43.085243+00:00", "is_restated": false, "income_statement": { "revenue": 59264000, "cost_of_revenue": 29313000, "gross_profit": 29951000, "ebit": -36152000, "ebitda": -32639000, "pretax_income": -42405000, "tax_provision": 73000, "net_income": -42478000, "net_income_to_common": -42478000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11209000, "total_current_assets": 24041000, "total_assets": 298336000, "short_term_debt": 3545000, "long_term_debt": null, "total_debt": 3545000, "total_liabilities": 236151000, "total_equity": 62185000, "shares_outstanding": 22994044, "goodwill_and_intangibles": 247973000 }, "cash_flow": { "operating_cash_flow": 836000, "capital_expenditure": 8484000, "free_cash_flow": 9320000, "dividends_paid": 73203000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357884, "ticker_id": 4463, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:43.085243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-36152000", "ebitda": "-32639000", "netIncome": "-42478000", "grossProfit": "29951000", "depreciation": "None", "totalRevenue": "59264000", "costOfRevenue": "29313000", "interestIncome": "56000", "incomeBeforeTax": "-42405000", "interestExpense": "6253000", "operatingIncome": "-36208000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "73000", "reportedCurrency": "USD", "netInterestIncome": "-6197000", "nonInterestIncome": "None", "operatingExpenses": "48064000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29313000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3513000", "sellingGeneralAndAdministrative": "44551000", "netIncomeFromContinuingOperations": "-42478000" }, "balance": { "goodwill": "140865000", "inventory": "4527000", "commonStock": "150201000", "currentDebt": "None", "investments": "None", "totalAssets": "298336000", "longTermDebt": "None", "shortTermDebt": "3545000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "107108000", "reportedCurrency": "USD", "retainedEarnings": "-56718000", "totalLiabilities": "236151000", "otherCurrentAssets": "3877000", "totalCurrentAssets": "24041000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4428000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "274295000", "currentAccountsPayable": "9849000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7536000", "shortLongTermDebtTotal": "142480000", "totalShareholderEquity": "62185000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "32961000", "totalCurrentLiabilities": "46355000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "189796000", "cashAndShortTermInvestments": "11209000", "commonStockSharesOutstanding": "22994044", "intangibleAssetsExcludingGoodwill": "107108000", "cashAndCashEquivalentsAtCarryingValue": "11209000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-42478000", "profitLoss": "None", "dividendPayout": "73203000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-804000", "operatingCashflow": "836000", "capitalExpenditures": "8484000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31488000", "cashflowFromInvestment": "-24431000", "stockBasedCompensation": "1969000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "73203000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3513000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 59264000, "cost_of_revenue": 29313000, "gross_profit": 29951000, "research_and_development": null, "selling_general_admin": 44551000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -36152000, "depreciation_amortisation": 3513000, "ebitda": -32639000, "interest_expense": 6253000, "interest_income": null, "other_non_operating": null, "pretax_income": -42405000, "tax_provision": 73000, "effective_tax_rate": null, "net_income": -42478000, "net_income_continuing_ops": -42478000, "net_income_to_common": -42478000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11209000, "short_term_investments": null, "net_receivables": 4428000, "inventory": 4527000, "other_current_assets": null, "total_current_assets": 24041000, "net_ppe": null, "goodwill": 140865000, "intangible_assets": 107108000, "goodwill_and_intangibles": 247973000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 274295000, "total_assets": 298336000, "short_term_debt": 3545000, "accounts_payable": 9849000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 46355000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 189796000, "total_liabilities": 236151000, "total_debt": 3545000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -56718000, "total_equity": 62185000, "shares_outstanding": 22994044, "operating_cash_flow": 836000, "stock_based_compensation": 1969000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8484000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24431000, "dividends_paid": 73203000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 31488000, "free_cash_flow": 9320000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-36152000", "ebitda": "-32639000", "netIncome": "-42478000", "grossProfit": "29951000", "depreciation": "None", "totalRevenue": "59264000", "costOfRevenue": "29313000", "interestIncome": "56000", "incomeBeforeTax": "-42405000", "interestExpense": "6253000", "operatingIncome": "-36208000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "73000", "reportedCurrency": "USD", "netInterestIncome": "-6197000", "nonInterestIncome": "None", "operatingExpenses": "48064000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29313000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3513000", "sellingGeneralAndAdministrative": "44551000", "netIncomeFromContinuingOperations": "-42478000" }, "balance": { "goodwill": "140865000", "inventory": "4527000", "commonStock": "150201000", "currentDebt": "None", "investments": "None", "totalAssets": "298336000", "longTermDebt": "None", "shortTermDebt": "3545000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "107108000", "reportedCurrency": "USD", "retainedEarnings": "-56718000", "totalLiabilities": "236151000", "otherCurrentAssets": "3877000", "totalCurrentAssets": "24041000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4428000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "274295000", "currentAccountsPayable": "9849000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7536000", "shortLongTermDebtTotal": "142480000", "totalShareholderEquity": "62185000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "32961000", "totalCurrentLiabilities": "46355000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "189796000", "cashAndShortTermInvestments": "11209000", "commonStockSharesOutstanding": "22994044", "intangibleAssetsExcludingGoodwill": "107108000", "cashAndCashEquivalentsAtCarryingValue": "11209000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-42478000", "profitLoss": "None", "dividendPayout": "73203000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-804000", "operatingCashflow": "836000", "capitalExpenditures": "8484000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31488000", "cashflowFromInvestment": "-24431000", "stockBasedCompensation": "1969000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "73203000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3513000", "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": "2026-06-07T03:58:43.085243+00:00", "is_restated": false, "income_statement": { "revenue": 60714000, "cost_of_revenue": 9144000, "gross_profit": 51570000, "ebit": 14985000, "ebitda": 17237000, "pretax_income": -814000, "tax_provision": 6000, "net_income": -725000, "net_income_to_common": -725000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21470000, "total_current_assets": 71075000, "total_assets": 322403000, "short_term_debt": 9717000, "long_term_debt": 499999000, "total_debt": 509716000, "total_liabilities": 694375000, "total_equity": -316319000, "shares_outstanding": 37317000, "goodwill_and_intangibles": 191921000 }, "cash_flow": { "operating_cash_flow": -21689000, "capital_expenditure": 464000, "free_cash_flow": -21225000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357852, "ticker_id": 4463, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:43.085243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14985000", "ebitda": "17237000", "netIncome": "-725000", "grossProfit": "51570000", "depreciation": "None", "totalRevenue": "60714000", "costOfRevenue": "9144000", "interestIncome": "637000", "incomeBeforeTax": "-814000", "interestExpense": "14494000", "operatingIncome": "14985000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "6000", "reportedCurrency": "USD", "netInterestIncome": "-13857000", "nonInterestIncome": "None", "operatingExpenses": "36585000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9144000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2252000", "sellingGeneralAndAdministrative": "21328000", "netIncomeFromContinuingOperations": "-820000" }, "balance": { "goodwill": "127789000", "inventory": "2504000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "322403000", "longTermDebt": "499999000", "shortTermDebt": "9717000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "64132000", "reportedCurrency": "USD", "retainedEarnings": "-741245000", "totalLiabilities": "694375000", "otherCurrentAssets": "8805000", "totalCurrentAssets": "71075000", "currentLongTermDebt": "5250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "38296000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "251328000", "currentAccountsPayable": "18086000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "522817000", "totalShareholderEquity": "-316319000", "capitalLeaseObligations": "17568000", "otherCurrentLiabilities": "50477000", "totalCurrentLiabilities": "99023000", "otherNonCurrentLiabilities": "7282000", "totalNonCurrentLiabilities": "595352000", "cashAndShortTermInvestments": "21470000", "commonStockSharesOutstanding": "37317000", "intangibleAssetsExcludingGoodwill": "64132000", "cashAndCashEquivalentsAtCarryingValue": "21470000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-820000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-282000", "operatingCashflow": "-21689000", "capitalExpenditures": "464000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2083000", "cashflowFromInvestment": "-621000", "stockBasedCompensation": "1984000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2252000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 60714000, "cost_of_revenue": 9144000, "gross_profit": 51570000, "research_and_development": null, "selling_general_admin": 21328000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14985000, "depreciation_amortisation": 2252000, "ebitda": 17237000, "interest_expense": 14494000, "interest_income": null, "other_non_operating": null, "pretax_income": -814000, "tax_provision": 6000, "effective_tax_rate": null, "net_income": -725000, "net_income_continuing_ops": -820000, "net_income_to_common": -725000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21470000, "short_term_investments": null, "net_receivables": 38296000, "inventory": 2504000, "other_current_assets": null, "total_current_assets": 71075000, "net_ppe": null, "goodwill": 127789000, "intangible_assets": 64132000, "goodwill_and_intangibles": 191921000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 251328000, "total_assets": 322403000, "short_term_debt": 9717000, "accounts_payable": 18086000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 99023000, "long_term_debt": 499999000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 595352000, "total_liabilities": 694375000, "total_debt": 509716000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -741245000, "total_equity": -316319000, "shares_outstanding": 37317000, "operating_cash_flow": -21689000, "stock_based_compensation": 1984000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 464000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -621000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2083000, "free_cash_flow": -21225000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14985000", "ebitda": "17237000", "netIncome": "-725000", "grossProfit": "51570000", "depreciation": "None", "totalRevenue": "60714000", "costOfRevenue": "9144000", "interestIncome": "637000", "incomeBeforeTax": "-814000", "interestExpense": "14494000", "operatingIncome": "14985000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "6000", "reportedCurrency": "USD", "netInterestIncome": "-13857000", "nonInterestIncome": "None", "operatingExpenses": "36585000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9144000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2252000", "sellingGeneralAndAdministrative": "21328000", "netIncomeFromContinuingOperations": "-820000" }, "balance": { "goodwill": "127789000", "inventory": "2504000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "322403000", "longTermDebt": "499999000", "shortTermDebt": "9717000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "64132000", "reportedCurrency": "USD", "retainedEarnings": "-741245000", "totalLiabilities": "694375000", "otherCurrentAssets": "8805000", "totalCurrentAssets": "71075000", "currentLongTermDebt": "5250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "38296000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "251328000", "currentAccountsPayable": "18086000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "522817000", "totalShareholderEquity": "-316319000", "capitalLeaseObligations": "17568000", "otherCurrentLiabilities": "50477000", "totalCurrentLiabilities": "99023000", "otherNonCurrentLiabilities": "7282000", "totalNonCurrentLiabilities": "595352000", "cashAndShortTermInvestments": "21470000", "commonStockSharesOutstanding": "37317000", "intangibleAssetsExcludingGoodwill": "64132000", "cashAndCashEquivalentsAtCarryingValue": "21470000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-820000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-282000", "operatingCashflow": "-21689000", "capitalExpenditures": "464000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2083000", "cashflowFromInvestment": "-621000", "stockBasedCompensation": "1984000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2252000", "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": "2026-06-07T03:58:43.085243+00:00", "is_restated": false, "income_statement": { "revenue": 82964000, "cost_of_revenue": 19346000, "gross_profit": 63618000, "ebit": 14587000, "ebitda": 17006000, "pretax_income": -45353000, "tax_provision": 259000, "net_income": -29611000, "net_income_to_common": -29611000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45863000, "total_current_assets": 94646000, "total_assets": 345634000, "short_term_debt": 5250000, "long_term_debt": 500500000, "total_debt": 505750000, "total_liabilities": 717587000, "total_equity": -269084000, "shares_outstanding": 35206000, "goodwill_and_intangibles": 194296000 }, "cash_flow": { "operating_cash_flow": 10678000, "capital_expenditure": 910000, "free_cash_flow": 11588000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357853, "ticker_id": 4463, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:43.085243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14587000", "ebitda": "17006000", "netIncome": "-29611000", "grossProfit": "63618000", "depreciation": "None", "totalRevenue": "82964000", "costOfRevenue": "19346000", "interestIncome": "798000", "incomeBeforeTax": "-45353000", "interestExpense": "11909000", "operatingIncome": "14587000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "259000", "reportedCurrency": "USD", "netInterestIncome": "-11111000", "nonInterestIncome": "None", "operatingExpenses": "49031000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19346000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2419000", "sellingGeneralAndAdministrative": "57708000", "netIncomeFromContinuingOperations": "-45612000" }, "balance": { "goodwill": "127789000", "inventory": "2222000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "345634000", "longTermDebt": "500500000", "shortTermDebt": "5250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "66507000", "reportedCurrency": "USD", "retainedEarnings": "-740520000", "totalLiabilities": "717587000", "otherCurrentAssets": "28112000", "totalCurrentAssets": "94646000", "currentLongTermDebt": "5250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18449000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "250988000", "currentAccountsPayable": "26282000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "534236000", "totalShareholderEquity": "-269084000", "capitalLeaseObligations": "18944000", "otherCurrentLiabilities": "65119000", "totalCurrentLiabilities": "115975000", "otherNonCurrentLiabilities": "10469000", "totalNonCurrentLiabilities": "601612000", "cashAndShortTermInvestments": "45863000", "commonStockSharesOutstanding": "35206000", "intangibleAssetsExcludingGoodwill": "66507000", "cashAndCashEquivalentsAtCarryingValue": "45863000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46916000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "3438000", "operatingCashflow": "10678000", "capitalExpenditures": "910000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10104000", "cashflowFromInvestment": "3826000", "stockBasedCompensation": "4567000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-919000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2419000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 82964000, "cost_of_revenue": 19346000, "gross_profit": 63618000, "research_and_development": null, "selling_general_admin": 57708000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14587000, "depreciation_amortisation": 2419000, "ebitda": 17006000, "interest_expense": 11909000, "interest_income": null, "other_non_operating": null, "pretax_income": -45353000, "tax_provision": 259000, "effective_tax_rate": null, "net_income": -29611000, "net_income_continuing_ops": -45612000, "net_income_to_common": -29611000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45863000, "short_term_investments": null, "net_receivables": 18449000, "inventory": 2222000, "other_current_assets": null, "total_current_assets": 94646000, "net_ppe": null, "goodwill": 127789000, "intangible_assets": 66507000, "goodwill_and_intangibles": 194296000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 250988000, "total_assets": 345634000, "short_term_debt": 5250000, "accounts_payable": 26282000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 115975000, "long_term_debt": 500500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 601612000, "total_liabilities": 717587000, "total_debt": 505750000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -740520000, "total_equity": -269084000, "shares_outstanding": 35206000, "operating_cash_flow": 10678000, "stock_based_compensation": 4567000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 910000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 3826000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10104000, "free_cash_flow": 11588000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14587000", "ebitda": "17006000", "netIncome": "-29611000", "grossProfit": "63618000", "depreciation": "None", "totalRevenue": "82964000", "costOfRevenue": "19346000", "interestIncome": "798000", "incomeBeforeTax": "-45353000", "interestExpense": "11909000", "operatingIncome": "14587000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "259000", "reportedCurrency": "USD", "netInterestIncome": "-11111000", "nonInterestIncome": "None", "operatingExpenses": "49031000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19346000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2419000", "sellingGeneralAndAdministrative": "57708000", "netIncomeFromContinuingOperations": "-45612000" }, "balance": { "goodwill": "127789000", "inventory": "2222000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "345634000", "longTermDebt": "500500000", "shortTermDebt": "5250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "66507000", "reportedCurrency": "USD", "retainedEarnings": "-740520000", "totalLiabilities": "717587000", "otherCurrentAssets": "28112000", "totalCurrentAssets": "94646000", "currentLongTermDebt": "5250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18449000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "250988000", "currentAccountsPayable": "26282000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "534236000", "totalShareholderEquity": "-269084000", "capitalLeaseObligations": "18944000", "otherCurrentLiabilities": "65119000", "totalCurrentLiabilities": "115975000", "otherNonCurrentLiabilities": "10469000", "totalNonCurrentLiabilities": "601612000", "cashAndShortTermInvestments": "45863000", "commonStockSharesOutstanding": "35206000", "intangibleAssetsExcludingGoodwill": "66507000", "cashAndCashEquivalentsAtCarryingValue": "45863000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46916000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "3438000", "operatingCashflow": "10678000", "capitalExpenditures": "910000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10104000", "cashflowFromInvestment": "3826000", "stockBasedCompensation": "4567000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-919000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2419000", "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": "2026-06-07T03:58:43.085243+00:00", "is_restated": false, "income_statement": { "revenue": 78824000, "cost_of_revenue": 20972000, "gross_profit": 57852000, "ebit": 23443000, "ebitda": 27122000, "pretax_income": -6480000, "tax_provision": 266000, "net_income": -4327000, "net_income_to_common": -4327000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41463000, "total_current_assets": 99217000, "total_assets": 355304000, "short_term_debt": 10097000, "long_term_debt": 348947000, "total_debt": 359044000, "total_liabilities": 559000000, "total_equity": -113563000, "shares_outstanding": 34669000, "goodwill_and_intangibles": 195079000 }, "cash_flow": { "operating_cash_flow": 9299000, "capital_expenditure": 1499000, "free_cash_flow": 10798000, "dividends_paid": 1898000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357855, "ticker_id": 4463, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:43.085243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23443000", "ebitda": "27122000", "netIncome": "-4327000", "grossProfit": "57852000", "depreciation": "None", "totalRevenue": "78824000", "costOfRevenue": "20972000", "interestIncome": "1094000", "incomeBeforeTax": "-6480000", "interestExpense": "12917000", "operatingIncome": "23443000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "266000", "reportedCurrency": "USD", "netInterestIncome": "-11823000", "nonInterestIncome": "None", "operatingExpenses": "34409000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20972000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3679000", "sellingGeneralAndAdministrative": "24664000", "netIncomeFromContinuingOperations": "-6746000" }, "balance": { "goodwill": "127789000", "inventory": "5661000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "355304000", "longTermDebt": "348947000", "shortTermDebt": "10097000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "67290000", "reportedCurrency": "USD", "retainedEarnings": "-707650000", "totalLiabilities": "559000000", "otherCurrentAssets": "33455000", "totalCurrentAssets": "99217000", "currentLongTermDebt": "10097000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18638000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "256087000", "currentAccountsPayable": "15588000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "375062000", "totalShareholderEquity": "-113563000", "capitalLeaseObligations": "20700000", "otherCurrentLiabilities": "67544000", "totalCurrentLiabilities": "93229000", "otherNonCurrentLiabilities": "9962000", "totalNonCurrentLiabilities": "465771000", "cashAndShortTermInvestments": "41463000", "commonStockSharesOutstanding": "34669000", "intangibleAssetsExcludingGoodwill": "67290000", "cashAndCashEquivalentsAtCarryingValue": "41463000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6746000", "profitLoss": "None", "dividendPayout": "1898000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "1731000", "operatingCashflow": "9299000", "capitalExpenditures": "1499000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7077000", "cashflowFromInvestment": "562000", "stockBasedCompensation": "2394000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1898000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "919000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3679000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 78824000, "cost_of_revenue": 20972000, "gross_profit": 57852000, "research_and_development": null, "selling_general_admin": 24664000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23443000, "depreciation_amortisation": 3679000, "ebitda": 27122000, "interest_expense": 12917000, "interest_income": null, "other_non_operating": null, "pretax_income": -6480000, "tax_provision": 266000, "effective_tax_rate": null, "net_income": -4327000, "net_income_continuing_ops": -6746000, "net_income_to_common": -4327000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41463000, "short_term_investments": null, "net_receivables": 18638000, "inventory": 5661000, "other_current_assets": null, "total_current_assets": 99217000, "net_ppe": null, "goodwill": 127789000, "intangible_assets": 67290000, "goodwill_and_intangibles": 195079000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 256087000, "total_assets": 355304000, "short_term_debt": 10097000, "accounts_payable": 15588000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 93229000, "long_term_debt": 348947000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 465771000, "total_liabilities": 559000000, "total_debt": 359044000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -707650000, "total_equity": -113563000, "shares_outstanding": 34669000, "operating_cash_flow": 9299000, "stock_based_compensation": 2394000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1499000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 562000, "dividends_paid": 1898000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7077000, "free_cash_flow": 10798000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "23443000", "ebitda": "27122000", "netIncome": "-4327000", "grossProfit": "57852000", "depreciation": "None", "totalRevenue": "78824000", "costOfRevenue": "20972000", "interestIncome": "1094000", "incomeBeforeTax": "-6480000", "interestExpense": "12917000", "operatingIncome": "23443000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "266000", "reportedCurrency": "USD", "netInterestIncome": "-11823000", "nonInterestIncome": "None", "operatingExpenses": "34409000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20972000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3679000", "sellingGeneralAndAdministrative": "24664000", "netIncomeFromContinuingOperations": "-6746000" }, "balance": { "goodwill": "127789000", "inventory": "5661000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "355304000", "longTermDebt": "348947000", "shortTermDebt": "10097000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "67290000", "reportedCurrency": "USD", "retainedEarnings": "-707650000", "totalLiabilities": "559000000", "otherCurrentAssets": "33455000", "totalCurrentAssets": "99217000", "currentLongTermDebt": "10097000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18638000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "256087000", "currentAccountsPayable": "15588000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "375062000", "totalShareholderEquity": "-113563000", "capitalLeaseObligations": "20700000", "otherCurrentLiabilities": "67544000", "totalCurrentLiabilities": "93229000", "otherNonCurrentLiabilities": "9962000", "totalNonCurrentLiabilities": "465771000", "cashAndShortTermInvestments": "41463000", "commonStockSharesOutstanding": "34669000", "intangibleAssetsExcludingGoodwill": "67290000", "cashAndCashEquivalentsAtCarryingValue": "41463000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6746000", "profitLoss": "None", "dividendPayout": "1898000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "1731000", "operatingCashflow": "9299000", "capitalExpenditures": "1499000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7077000", "cashflowFromInvestment": "562000", "stockBasedCompensation": "2394000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1898000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "919000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3679000", "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": "2026-06-07T03:58:43.085243+00:00", "is_restated": false, "income_statement": { "revenue": 76208000, "cost_of_revenue": 10505000, "gross_profit": 65703000, "ebit": 14633000, "ebitda": 17606000, "pretax_income": 1658000, "tax_provision": 312000, "net_income": 1502000, "net_income_to_common": 1502000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21745000, "total_current_assets": 102693000, "total_assets": 399815000, "short_term_debt": 14820000, "long_term_debt": 352554000, "total_debt": 367374000, "total_liabilities": 712981000, "total_equity": -224971000, "shares_outstanding": 34972000, "goodwill_and_intangibles": 222139000 }, "cash_flow": { "operating_cash_flow": 2523000, "capital_expenditure": 1128000, "free_cash_flow": 3651000, "dividends_paid": 2004000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357856, "ticker_id": 4463, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:43.085243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14633000", "ebitda": "17606000", "netIncome": "1502000", "grossProfit": "65703000", "depreciation": "None", "totalRevenue": "76208000", "costOfRevenue": "10505000", "interestIncome": "701000", "incomeBeforeTax": "1658000", "interestExpense": "12975000", "operatingIncome": "14823000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "312000", "reportedCurrency": "USD", "netInterestIncome": "-12274000", "nonInterestIncome": "None", "operatingExpenses": "50880000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10505000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2973000", "sellingGeneralAndAdministrative": "26831000", "netIncomeFromContinuingOperations": "1346000" }, "balance": { "goodwill": "127789000", "inventory": "7392000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "399815000", "longTermDebt": "352554000", "shortTermDebt": "14820000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "94350000", "reportedCurrency": "USD", "retainedEarnings": "-702791000", "totalLiabilities": "712981000", "otherCurrentAssets": "28559000", "totalCurrentAssets": "102693000", "currentLongTermDebt": "8964000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44997000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "297122000", "currentAccountsPayable": "23066000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "388709000", "totalShareholderEquity": "-224971000", "capitalLeaseObligations": "27191000", "otherCurrentLiabilities": "49702000", "totalCurrentLiabilities": "112887000", "otherNonCurrentLiabilities": "9345000", "totalNonCurrentLiabilities": "600094000", "cashAndShortTermInvestments": "21745000", "commonStockSharesOutstanding": "34972000", "intangibleAssetsExcludingGoodwill": "94350000", "cashAndCashEquivalentsAtCarryingValue": "21745000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42000", "profitLoss": "None", "dividendPayout": "2004000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "928000", "operatingCashflow": "2523000", "capitalExpenditures": "1128000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4551000", "cashflowFromInvestment": "-1863000", "stockBasedCompensation": "2666000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2004000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2973000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 76208000, "cost_of_revenue": 10505000, "gross_profit": 65703000, "research_and_development": null, "selling_general_admin": 26831000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14633000, "depreciation_amortisation": 2973000, "ebitda": 17606000, "interest_expense": 12975000, "interest_income": null, "other_non_operating": null, "pretax_income": 1658000, "tax_provision": 312000, "effective_tax_rate": null, "net_income": 1502000, "net_income_continuing_ops": 1346000, "net_income_to_common": 1502000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21745000, "short_term_investments": null, "net_receivables": 44997000, "inventory": 7392000, "other_current_assets": null, "total_current_assets": 102693000, "net_ppe": null, "goodwill": 127789000, "intangible_assets": 94350000, "goodwill_and_intangibles": 222139000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 297122000, "total_assets": 399815000, "short_term_debt": 14820000, "accounts_payable": 23066000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 112887000, "long_term_debt": 352554000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 600094000, "total_liabilities": 712981000, "total_debt": 367374000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -702791000, "total_equity": -224971000, "shares_outstanding": 34972000, "operating_cash_flow": 2523000, "stock_based_compensation": 2666000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1128000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1863000, "dividends_paid": 2004000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4551000, "free_cash_flow": 3651000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14633000", "ebitda": "17606000", "netIncome": "1502000", "grossProfit": "65703000", "depreciation": "None", "totalRevenue": "76208000", "costOfRevenue": "10505000", "interestIncome": "701000", "incomeBeforeTax": "1658000", "interestExpense": "12975000", "operatingIncome": "14823000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "312000", "reportedCurrency": "USD", "netInterestIncome": "-12274000", "nonInterestIncome": "None", "operatingExpenses": "50880000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10505000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2973000", "sellingGeneralAndAdministrative": "26831000", "netIncomeFromContinuingOperations": "1346000" }, "balance": { "goodwill": "127789000", "inventory": "7392000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "399815000", "longTermDebt": "352554000", "shortTermDebt": "14820000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "94350000", "reportedCurrency": "USD", "retainedEarnings": "-702791000", "totalLiabilities": "712981000", "otherCurrentAssets": "28559000", "totalCurrentAssets": "102693000", "currentLongTermDebt": "8964000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44997000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "297122000", "currentAccountsPayable": "23066000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "388709000", "totalShareholderEquity": "-224971000", "capitalLeaseObligations": "27191000", "otherCurrentLiabilities": "49702000", "totalCurrentLiabilities": "112887000", "otherNonCurrentLiabilities": "9345000", "totalNonCurrentLiabilities": "600094000", "cashAndShortTermInvestments": "21745000", "commonStockSharesOutstanding": "34972000", "intangibleAssetsExcludingGoodwill": "94350000", "cashAndCashEquivalentsAtCarryingValue": "21745000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42000", "profitLoss": "None", "dividendPayout": "2004000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "928000", "operatingCashflow": "2523000", "capitalExpenditures": "1128000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4551000", "cashflowFromInvestment": "-1863000", "stockBasedCompensation": "2666000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2004000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2973000", "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": "2026-06-07T03:58:43.085243+00:00", "is_restated": false, "income_statement": { "revenue": 76883000, "cost_of_revenue": 25426000, "gross_profit": 51457000, "ebit": 19632000, "ebitda": 22588000, "pretax_income": -2174000, "tax_provision": 485000, "net_income": -1923000, "net_income_to_common": -1923000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26583000, "total_current_assets": 100114000, "total_assets": 412449000, "short_term_debt": 14499000, "long_term_debt": 351562000, "total_debt": 366061000, "total_liabilities": 726158000, "total_equity": -225198000, "shares_outstanding": 33910000, "goodwill_and_intangibles": 234613000 }, "cash_flow": { "operating_cash_flow": 5818000, "capital_expenditure": 864000, "free_cash_flow": 6682000, "dividends_paid": 1792000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357857, "ticker_id": 4463, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:43.085243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19632000", "ebitda": "22588000", "netIncome": "-1923000", "grossProfit": "51457000", "depreciation": "None", "totalRevenue": "76883000", "costOfRevenue": "25426000", "interestIncome": "619000", "incomeBeforeTax": "-2174000", "interestExpense": "11388000", "operatingIncome": "9679000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "485000", "reportedCurrency": "USD", "netInterestIncome": "-10769000", "nonInterestIncome": "None", "operatingExpenses": "41778000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25426000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2956000", "sellingGeneralAndAdministrative": "27508000", "netIncomeFromContinuingOperations": "-2659000" }, "balance": { "goodwill": "135240000", "inventory": "8318000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "412449000", "longTermDebt": "351562000", "shortTermDebt": "14499000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "99373000", "reportedCurrency": "USD", "retainedEarnings": "-703760000", "totalLiabilities": "726158000", "otherCurrentAssets": "28301000", "totalCurrentAssets": "100114000", "currentLongTermDebt": "8906000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36912000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "312335000", "currentAccountsPayable": "27652000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "388643000", "totalShareholderEquity": "-225198000", "capitalLeaseObligations": "28175000", "otherCurrentLiabilities": "54726000", "totalCurrentLiabilities": "122904000", "otherNonCurrentLiabilities": "9982000", "totalNonCurrentLiabilities": "603254000", "cashAndShortTermInvestments": "26583000", "commonStockSharesOutstanding": "33910000", "intangibleAssetsExcludingGoodwill": "99373000", "cashAndCashEquivalentsAtCarryingValue": "26583000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2659000", "profitLoss": "None", "dividendPayout": "1792000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "1696000", "operatingCashflow": "5818000", "capitalExpenditures": "864000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5010000", "cashflowFromInvestment": "-997000", "stockBasedCompensation": "3281000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1792000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-919000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2956000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 76883000, "cost_of_revenue": 25426000, "gross_profit": 51457000, "research_and_development": null, "selling_general_admin": 27508000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19632000, "depreciation_amortisation": 2956000, "ebitda": 22588000, "interest_expense": 11388000, "interest_income": null, "other_non_operating": null, "pretax_income": -2174000, "tax_provision": 485000, "effective_tax_rate": null, "net_income": -1923000, "net_income_continuing_ops": -2659000, "net_income_to_common": -1923000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26583000, "short_term_investments": null, "net_receivables": 36912000, "inventory": 8318000, "other_current_assets": null, "total_current_assets": 100114000, "net_ppe": null, "goodwill": 135240000, "intangible_assets": 99373000, "goodwill_and_intangibles": 234613000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 312335000, "total_assets": 412449000, "short_term_debt": 14499000, "accounts_payable": 27652000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 122904000, "long_term_debt": 351562000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 603254000, "total_liabilities": 726158000, "total_debt": 366061000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -703760000, "total_equity": -225198000, "shares_outstanding": 33910000, "operating_cash_flow": 5818000, "stock_based_compensation": 3281000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 864000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -997000, "dividends_paid": 1792000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5010000, "free_cash_flow": 6682000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19632000", "ebitda": "22588000", "netIncome": "-1923000", "grossProfit": "51457000", "depreciation": "None", "totalRevenue": "76883000", "costOfRevenue": "25426000", "interestIncome": "619000", "incomeBeforeTax": "-2174000", "interestExpense": "11388000", "operatingIncome": "9679000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "485000", "reportedCurrency": "USD", "netInterestIncome": "-10769000", "nonInterestIncome": "None", "operatingExpenses": "41778000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25426000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2956000", "sellingGeneralAndAdministrative": "27508000", "netIncomeFromContinuingOperations": "-2659000" }, "balance": { "goodwill": "135240000", "inventory": "8318000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "412449000", "longTermDebt": "351562000", "shortTermDebt": "14499000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "99373000", "reportedCurrency": "USD", "retainedEarnings": "-703760000", "totalLiabilities": "726158000", "otherCurrentAssets": "28301000", "totalCurrentAssets": "100114000", "currentLongTermDebt": "8906000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36912000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "312335000", "currentAccountsPayable": "27652000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "388643000", "totalShareholderEquity": "-225198000", "capitalLeaseObligations": "28175000", "otherCurrentLiabilities": "54726000", "totalCurrentLiabilities": "122904000", "otherNonCurrentLiabilities": "9982000", "totalNonCurrentLiabilities": "603254000", "cashAndShortTermInvestments": "26583000", "commonStockSharesOutstanding": "33910000", "intangibleAssetsExcludingGoodwill": "99373000", "cashAndCashEquivalentsAtCarryingValue": "26583000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2659000", "profitLoss": "None", "dividendPayout": "1792000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "1696000", "operatingCashflow": "5818000", "capitalExpenditures": "864000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5010000", "cashflowFromInvestment": "-997000", "stockBasedCompensation": "3281000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1792000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-919000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2956000", "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": "2026-06-07T03:58:43.085243+00:00", "is_restated": false, "income_statement": { "revenue": 83817000, "cost_of_revenue": 27021000, "gross_profit": 56796000, "ebit": 19246000, "ebitda": 23780000, "pretax_income": -63266000, "tax_provision": -558000, "net_income": -43690000, "net_income_to_common": -43690000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16676000, "total_current_assets": 84147000, "total_assets": 403397000, "short_term_debt": 14023000, "long_term_debt": 341742000, "total_debt": 355765000, "total_liabilities": 714212000, "total_equity": -216571000, "shares_outstanding": 32879000, "goodwill_and_intangibles": 236184000 }, "cash_flow": { "operating_cash_flow": 762000, "capital_expenditure": 278000, "free_cash_flow": 1040000, "dividends_paid": 2004000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357858, "ticker_id": 4463, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:43.085243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19246000", "ebitda": "23780000", "netIncome": "-43690000", "grossProfit": "56796000", "depreciation": "None", "totalRevenue": "83817000", "costOfRevenue": "27021000", "interestIncome": "593000", "incomeBeforeTax": "-63266000", "interestExpense": "11606000", "operatingIncome": "-52168000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-558000", "reportedCurrency": "USD", "netInterestIncome": "-11013000", "nonInterestIncome": "None", "operatingExpenses": "108964000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27021000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4534000", "sellingGeneralAndAdministrative": "27692000", "netIncomeFromContinuingOperations": "-62708000" }, "balance": { "goodwill": "135240000", "inventory": "10016000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "403397000", "longTermDebt": "341742000", "shortTermDebt": "14023000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "100944000", "reportedCurrency": "USD", "retainedEarnings": "-701837000", "totalLiabilities": "714212000", "otherCurrentAssets": "25530000", "totalCurrentAssets": "84147000", "currentLongTermDebt": "8747000", "longTermInvestments": "None", "shortTermInvestments": "16063000", "currentNetReceivables": "31925000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "319250000", "currentAccountsPayable": "27011000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "379623000", "totalShareholderEquity": "-216571000", "capitalLeaseObligations": "29134000", "otherCurrentLiabilities": "39744000", "totalCurrentLiabilities": "107887000", "otherNonCurrentLiabilities": "17980000", "totalNonCurrentLiabilities": "606325000", "cashAndShortTermInvestments": "16676000", "commonStockSharesOutstanding": "32879000", "intangibleAssetsExcludingGoodwill": "100944000", "cashAndCashEquivalentsAtCarryingValue": "16676000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-62708000", "profitLoss": "None", "dividendPayout": "2004000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1458000", "operatingCashflow": "762000", "capitalExpenditures": "278000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5582000", "cashflowFromInvestment": "-215000", "stockBasedCompensation": "2345000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2004000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4534000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 83817000, "cost_of_revenue": 27021000, "gross_profit": 56796000, "research_and_development": null, "selling_general_admin": 27692000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19246000, "depreciation_amortisation": 4534000, "ebitda": 23780000, "interest_expense": 11606000, "interest_income": null, "other_non_operating": null, "pretax_income": -63266000, "tax_provision": -558000, "effective_tax_rate": null, "net_income": -43690000, "net_income_continuing_ops": -62708000, "net_income_to_common": -43690000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16676000, "short_term_investments": 16063000, "net_receivables": 31925000, "inventory": 10016000, "other_current_assets": null, "total_current_assets": 84147000, "net_ppe": null, "goodwill": 135240000, "intangible_assets": 100944000, "goodwill_and_intangibles": 236184000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 319250000, "total_assets": 403397000, "short_term_debt": 14023000, "accounts_payable": 27011000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 107887000, "long_term_debt": 341742000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 606325000, "total_liabilities": 714212000, "total_debt": 355765000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -701837000, "total_equity": -216571000, "shares_outstanding": 32879000, "operating_cash_flow": 762000, "stock_based_compensation": 2345000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 278000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -215000, "dividends_paid": 2004000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5582000, "free_cash_flow": 1040000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19246000", "ebitda": "23780000", "netIncome": "-43690000", "grossProfit": "56796000", "depreciation": "None", "totalRevenue": "83817000", "costOfRevenue": "27021000", "interestIncome": "593000", "incomeBeforeTax": "-63266000", "interestExpense": "11606000", "operatingIncome": "-52168000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-558000", "reportedCurrency": "USD", "netInterestIncome": "-11013000", "nonInterestIncome": "None", "operatingExpenses": "108964000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27021000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4534000", "sellingGeneralAndAdministrative": "27692000", "netIncomeFromContinuingOperations": "-62708000" }, "balance": { "goodwill": "135240000", "inventory": "10016000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "403397000", "longTermDebt": "341742000", "shortTermDebt": "14023000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "100944000", "reportedCurrency": "USD", "retainedEarnings": "-701837000", "totalLiabilities": "714212000", "otherCurrentAssets": "25530000", "totalCurrentAssets": "84147000", "currentLongTermDebt": "8747000", "longTermInvestments": "None", "shortTermInvestments": "16063000", "currentNetReceivables": "31925000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "319250000", "currentAccountsPayable": "27011000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "379623000", "totalShareholderEquity": "-216571000", "capitalLeaseObligations": "29134000", "otherCurrentLiabilities": "39744000", "totalCurrentLiabilities": "107887000", "otherNonCurrentLiabilities": "17980000", "totalNonCurrentLiabilities": "606325000", "cashAndShortTermInvestments": "16676000", "commonStockSharesOutstanding": "32879000", "intangibleAssetsExcludingGoodwill": "100944000", "cashAndCashEquivalentsAtCarryingValue": "16676000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-62708000", "profitLoss": "None", "dividendPayout": "2004000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1458000", "operatingCashflow": "762000", "capitalExpenditures": "278000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5582000", "cashflowFromInvestment": "-215000", "stockBasedCompensation": "2345000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2004000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4534000", "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": "2026-06-07T03:58:43.085243+00:00", "is_restated": false, "income_statement": { "revenue": 80491000, "cost_of_revenue": 28361000, "gross_profit": 52130000, "ebit": -5996000, "ebitda": -1770000, "pretax_income": -17839000, "tax_provision": 131000, "net_income": -13393000, "net_income_to_common": -13393000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24794000, "total_current_assets": 95576000, "total_assets": 472177000, "short_term_debt": 15743000, "long_term_debt": 342038000, "total_debt": 357781000, "total_liabilities": 712323000, "total_equity": -155713000, "shares_outstanding": 32177000, "goodwill_and_intangibles": 280789000 }, "cash_flow": { "operating_cash_flow": 5219000, "capital_expenditure": 2250000, "free_cash_flow": 7469000, "dividends_paid": 1800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357860, "ticker_id": 4463, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:43.085243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5996000", "ebitda": "-1770000", "netIncome": "-13393000", "grossProfit": "52130000", "depreciation": "None", "totalRevenue": "80491000", "costOfRevenue": "28361000", "interestIncome": "481000", "incomeBeforeTax": "-17839000", "interestExpense": "11843000", "operatingIncome": "-6426000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "131000", "reportedCurrency": "USD", "netInterestIncome": "-11362000", "nonInterestIncome": "None", "operatingExpenses": "58556000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28361000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4226000", "sellingGeneralAndAdministrative": "57932000", "netIncomeFromContinuingOperations": "-17970000" }, "balance": { "goodwill": "163036000", "inventory": "10608000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "472177000", "longTermDebt": "342038000", "shortTermDebt": "15743000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "117753000", "reportedCurrency": "USD", "retainedEarnings": "-654095000", "totalLiabilities": "712323000", "otherCurrentAssets": "27759000", "totalCurrentAssets": "95576000", "currentLongTermDebt": "8689000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32415000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "376601000", "currentAccountsPayable": "21297000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "391282000", "totalShareholderEquity": "-155713000", "capitalLeaseObligations": "40555000", "otherCurrentLiabilities": "27703000", "totalCurrentLiabilities": "94144000", "otherNonCurrentLiabilities": "17031000", "totalNonCurrentLiabilities": "618179000", "cashAndShortTermInvestments": "24794000", "commonStockSharesOutstanding": "32177000", "intangibleAssetsExcludingGoodwill": "117753000", "cashAndCashEquivalentsAtCarryingValue": "24794000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18149000", "profitLoss": "None", "dividendPayout": "1800000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "2883000", "operatingCashflow": "5219000", "capitalExpenditures": "2250000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8711000", "cashflowFromInvestment": "-2173000", "stockBasedCompensation": "4983000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4226000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 80491000, "cost_of_revenue": 28361000, "gross_profit": 52130000, "research_and_development": null, "selling_general_admin": 57932000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5996000, "depreciation_amortisation": 4226000, "ebitda": -1770000, "interest_expense": 11843000, "interest_income": null, "other_non_operating": null, "pretax_income": -17839000, "tax_provision": 131000, "effective_tax_rate": null, "net_income": -13393000, "net_income_continuing_ops": -17970000, "net_income_to_common": -13393000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24794000, "short_term_investments": null, "net_receivables": 32415000, "inventory": 10608000, "other_current_assets": null, "total_current_assets": 95576000, "net_ppe": null, "goodwill": 163036000, "intangible_assets": 117753000, "goodwill_and_intangibles": 280789000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 376601000, "total_assets": 472177000, "short_term_debt": 15743000, "accounts_payable": 21297000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 94144000, "long_term_debt": 342038000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 618179000, "total_liabilities": 712323000, "total_debt": 357781000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -654095000, "total_equity": -155713000, "shares_outstanding": 32177000, "operating_cash_flow": 5219000, "stock_based_compensation": 4983000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2250000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2173000, "dividends_paid": 1800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8711000, "free_cash_flow": 7469000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5996000", "ebitda": "-1770000", "netIncome": "-13393000", "grossProfit": "52130000", "depreciation": "None", "totalRevenue": "80491000", "costOfRevenue": "28361000", "interestIncome": "481000", "incomeBeforeTax": "-17839000", "interestExpense": "11843000", "operatingIncome": "-6426000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "131000", "reportedCurrency": "USD", "netInterestIncome": "-11362000", "nonInterestIncome": "None", "operatingExpenses": "58556000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28361000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4226000", "sellingGeneralAndAdministrative": "57932000", "netIncomeFromContinuingOperations": "-17970000" }, "balance": { "goodwill": "163036000", "inventory": "10608000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "472177000", "longTermDebt": "342038000", "shortTermDebt": "15743000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "117753000", "reportedCurrency": "USD", "retainedEarnings": "-654095000", "totalLiabilities": "712323000", "otherCurrentAssets": "27759000", "totalCurrentAssets": "95576000", "currentLongTermDebt": "8689000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32415000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "376601000", "currentAccountsPayable": "21297000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "391282000", "totalShareholderEquity": "-155713000", "capitalLeaseObligations": "40555000", "otherCurrentLiabilities": "27703000", "totalCurrentLiabilities": "94144000", "otherNonCurrentLiabilities": "17031000", "totalNonCurrentLiabilities": "618179000", "cashAndShortTermInvestments": "24794000", "commonStockSharesOutstanding": "32177000", "intangibleAssetsExcludingGoodwill": "117753000", "cashAndCashEquivalentsAtCarryingValue": "24794000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18149000", "profitLoss": "None", "dividendPayout": "1800000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "2883000", "operatingCashflow": "5219000", "capitalExpenditures": "2250000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8711000", "cashflowFromInvestment": "-2173000", "stockBasedCompensation": "4983000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4226000", "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": "2026-06-07T03:58:43.085243+00:00", "is_restated": false, "income_statement": { "revenue": 76903000, "cost_of_revenue": 27597000, "gross_profit": 49306000, "ebit": 13481000, "ebitda": 17998000, "pretax_income": -14211000, "tax_provision": 132000, "net_income": -9563000, "net_income_to_common": -9563000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14999000, "total_current_assets": 85721000, "total_assets": 475239000, "short_term_debt": 15501000, "long_term_debt": 318454000, "total_debt": 333955000, "total_liabilities": 698897000, "total_equity": -151937000, "shares_outstanding": 31806000, "goodwill_and_intangibles": 283268000 }, "cash_flow": { "operating_cash_flow": 3001000, "capital_expenditure": 2636000, "free_cash_flow": 5637000, "dividends_paid": 96000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357861, "ticker_id": 4463, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:43.085243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13481000", "ebitda": "17998000", "netIncome": "-9563000", "grossProfit": "49306000", "depreciation": "None", "totalRevenue": "76903000", "costOfRevenue": "27597000", "interestIncome": "387000", "incomeBeforeTax": "-14211000", "interestExpense": "11256000", "operatingIncome": "-3089000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "132000", "reportedCurrency": "USD", "netInterestIncome": "-10869000", "nonInterestIncome": "None", "operatingExpenses": "52395000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27597000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4517000", "sellingGeneralAndAdministrative": "29217000", "netIncomeFromContinuingOperations": "-13662000" }, "balance": { "goodwill": "163036000", "inventory": "13273000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "475239000", "longTermDebt": "318454000", "shortTermDebt": "15501000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "120232000", "reportedCurrency": "USD", "retainedEarnings": "-642096000", "totalLiabilities": "698897000", "otherCurrentAssets": "24679000", "totalCurrentAssets": "85721000", "currentLongTermDebt": "8614000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32770000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "389518000", "currentAccountsPayable": "22694000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "372002000", "totalShareholderEquity": "-151937000", "capitalLeaseObligations": "44934000", "otherCurrentLiabilities": "23153000", "totalCurrentLiabilities": "91830000", "otherNonCurrentLiabilities": "16431000", "totalNonCurrentLiabilities": "607067000", "cashAndShortTermInvestments": "14999000", "commonStockSharesOutstanding": "31806000", "intangibleAssetsExcludingGoodwill": "120232000", "cashAndCashEquivalentsAtCarryingValue": "14999000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14343000", "profitLoss": "None", "dividendPayout": "96000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "3091000", "operatingCashflow": "3001000", "capitalExpenditures": "2636000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1645000", "cashflowFromInvestment": "-2557000", "stockBasedCompensation": "4196000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "96000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4517000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 76903000, "cost_of_revenue": 27597000, "gross_profit": 49306000, "research_and_development": null, "selling_general_admin": 29217000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13481000, "depreciation_amortisation": 4517000, "ebitda": 17998000, "interest_expense": 11256000, "interest_income": null, "other_non_operating": null, "pretax_income": -14211000, "tax_provision": 132000, "effective_tax_rate": null, "net_income": -9563000, "net_income_continuing_ops": -13662000, "net_income_to_common": -9563000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14999000, "short_term_investments": null, "net_receivables": 32770000, "inventory": 13273000, "other_current_assets": null, "total_current_assets": 85721000, "net_ppe": null, "goodwill": 163036000, "intangible_assets": 120232000, "goodwill_and_intangibles": 283268000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 389518000, "total_assets": 475239000, "short_term_debt": 15501000, "accounts_payable": 22694000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 91830000, "long_term_debt": 318454000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 607067000, "total_liabilities": 698897000, "total_debt": 333955000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -642096000, "total_equity": -151937000, "shares_outstanding": 31806000, "operating_cash_flow": 3001000, "stock_based_compensation": 4196000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2636000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2557000, "dividends_paid": 96000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1645000, "free_cash_flow": 5637000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13481000", "ebitda": "17998000", "netIncome": "-9563000", "grossProfit": "49306000", "depreciation": "None", "totalRevenue": "76903000", "costOfRevenue": "27597000", "interestIncome": "387000", "incomeBeforeTax": "-14211000", "interestExpense": "11256000", "operatingIncome": "-3089000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "132000", "reportedCurrency": "USD", "netInterestIncome": "-10869000", "nonInterestIncome": "None", "operatingExpenses": "52395000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27597000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4517000", "sellingGeneralAndAdministrative": "29217000", "netIncomeFromContinuingOperations": "-13662000" }, "balance": { "goodwill": "163036000", "inventory": "13273000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "475239000", "longTermDebt": "318454000", "shortTermDebt": "15501000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "120232000", "reportedCurrency": "USD", "retainedEarnings": "-642096000", "totalLiabilities": "698897000", "otherCurrentAssets": "24679000", "totalCurrentAssets": "85721000", "currentLongTermDebt": "8614000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32770000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "389518000", "currentAccountsPayable": "22694000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "372002000", "totalShareholderEquity": "-151937000", "capitalLeaseObligations": "44934000", "otherCurrentLiabilities": "23153000", "totalCurrentLiabilities": "91830000", "otherNonCurrentLiabilities": "16431000", "totalNonCurrentLiabilities": "607067000", "cashAndShortTermInvestments": "14999000", "commonStockSharesOutstanding": "31806000", "intangibleAssetsExcludingGoodwill": "120232000", "cashAndCashEquivalentsAtCarryingValue": "14999000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14343000", "profitLoss": "None", "dividendPayout": "96000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "3091000", "operatingCashflow": "3001000", "capitalExpenditures": "2636000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1645000", "cashflowFromInvestment": "-2557000", "stockBasedCompensation": "4196000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "96000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4517000", "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": "2026-06-07T03:58:43.085243+00:00", "is_restated": false, "income_statement": { "revenue": 79693000, "cost_of_revenue": 26032000, "gross_profit": 53661000, "ebit": 19961000, "ebitda": 24397000, "pretax_income": -3797000, "tax_provision": -47000, "net_income": -2480000, "net_income_to_common": -2480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16707000, "total_current_assets": 87788000, "total_assets": 508442000, "short_term_debt": 15014000, "long_term_debt": 318812000, "total_debt": 333826000, "total_liabilities": 722693000, "total_equity": -144444000, "shares_outstanding": 31125000, "goodwill_and_intangibles": 298052000 }, "cash_flow": { "operating_cash_flow": 2681000, "capital_expenditure": 1364000, "free_cash_flow": 4045000, "dividends_paid": 1872000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357862, "ticker_id": 4463, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:43.085243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19961000", "ebitda": "24397000", "netIncome": "-2480000", "grossProfit": "53661000", "depreciation": "None", "totalRevenue": "79693000", "costOfRevenue": "26032000", "interestIncome": "363000", "incomeBeforeTax": "-3797000", "interestExpense": "11545000", "operatingIncome": "7994000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-47000", "reportedCurrency": "USD", "netInterestIncome": "-11182000", "nonInterestIncome": "None", "operatingExpenses": "45667000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26032000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4436000", "sellingGeneralAndAdministrative": "27131000", "netIncomeFromContinuingOperations": "-4356000" }, "balance": { "goodwill": "173947000", "inventory": "15270000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "508442000", "longTermDebt": "318812000", "shortTermDebt": "15014000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "124105000", "reportedCurrency": "USD", "retainedEarnings": "-632994000", "totalLiabilities": "722693000", "otherCurrentAssets": "23504000", "totalCurrentAssets": "87788000", "currentLongTermDebt": "8553000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32307000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "420654000", "currentAccountsPayable": "24995000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "388084000", "totalShareholderEquity": "-144444000", "capitalLeaseObligations": "60719000", "otherCurrentLiabilities": "21290000", "totalCurrentLiabilities": "92395000", "otherNonCurrentLiabilities": "18596000", "totalNonCurrentLiabilities": "630298000", "cashAndShortTermInvestments": "16707000", "commonStockSharesOutstanding": "31125000", "intangibleAssetsExcludingGoodwill": "124105000", "cashAndCashEquivalentsAtCarryingValue": "16707000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3750000", "profitLoss": "None", "dividendPayout": "1872000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "1218000", "operatingCashflow": "2681000", "capitalExpenditures": "1364000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3353000", "cashflowFromInvestment": "-9204000", "stockBasedCompensation": "3942000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1872000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4436000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 79693000, "cost_of_revenue": 26032000, "gross_profit": 53661000, "research_and_development": null, "selling_general_admin": 27131000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19961000, "depreciation_amortisation": 4436000, "ebitda": 24397000, "interest_expense": 11545000, "interest_income": null, "other_non_operating": null, "pretax_income": -3797000, "tax_provision": -47000, "effective_tax_rate": null, "net_income": -2480000, "net_income_continuing_ops": -4356000, "net_income_to_common": -2480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16707000, "short_term_investments": null, "net_receivables": 32307000, "inventory": 15270000, "other_current_assets": null, "total_current_assets": 87788000, "net_ppe": null, "goodwill": 173947000, "intangible_assets": 124105000, "goodwill_and_intangibles": 298052000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 420654000, "total_assets": 508442000, "short_term_debt": 15014000, "accounts_payable": 24995000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 92395000, "long_term_debt": 318812000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 630298000, "total_liabilities": 722693000, "total_debt": 333826000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -632994000, "total_equity": -144444000, "shares_outstanding": 31125000, "operating_cash_flow": 2681000, "stock_based_compensation": 3942000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1364000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9204000, "dividends_paid": 1872000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3353000, "free_cash_flow": 4045000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19961000", "ebitda": "24397000", "netIncome": "-2480000", "grossProfit": "53661000", "depreciation": "None", "totalRevenue": "79693000", "costOfRevenue": "26032000", "interestIncome": "363000", "incomeBeforeTax": "-3797000", "interestExpense": "11545000", "operatingIncome": "7994000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-47000", "reportedCurrency": "USD", "netInterestIncome": "-11182000", "nonInterestIncome": "None", "operatingExpenses": "45667000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26032000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4436000", "sellingGeneralAndAdministrative": "27131000", "netIncomeFromContinuingOperations": "-4356000" }, "balance": { "goodwill": "173947000", "inventory": "15270000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "508442000", "longTermDebt": "318812000", "shortTermDebt": "15014000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "124105000", "reportedCurrency": "USD", "retainedEarnings": "-632994000", "totalLiabilities": "722693000", "otherCurrentAssets": "23504000", "totalCurrentAssets": "87788000", "currentLongTermDebt": "8553000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32307000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "420654000", "currentAccountsPayable": "24995000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "388084000", "totalShareholderEquity": "-144444000", "capitalLeaseObligations": "60719000", "otherCurrentLiabilities": "21290000", "totalCurrentLiabilities": "92395000", "otherNonCurrentLiabilities": "18596000", "totalNonCurrentLiabilities": "630298000", "cashAndShortTermInvestments": "16707000", "commonStockSharesOutstanding": "31125000", "intangibleAssetsExcludingGoodwill": "124105000", "cashAndCashEquivalentsAtCarryingValue": "16707000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3750000", "profitLoss": "None", "dividendPayout": "1872000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "1218000", "operatingCashflow": "2681000", "capitalExpenditures": "1364000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3353000", "cashflowFromInvestment": "-9204000", "stockBasedCompensation": "3942000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1872000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4436000", "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": "2026-06-07T03:58:43.085243+00:00", "is_restated": false, "income_statement": { "revenue": 89472000, "cost_of_revenue": 30302000, "gross_profit": 59170000, "ebit": 10618000, "ebitda": 14800000, "pretax_income": -12983000, "tax_provision": 822000, "net_income": -9015000, "net_income_to_common": -9015000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27761000, "total_current_assets": 96980000, "total_assets": 529534000, "short_term_debt": 13381000, "long_term_debt": 319261000, "total_debt": 332642000, "total_liabilities": 739066000, "total_equity": -130004000, "shares_outstanding": 38863000, "goodwill_and_intangibles": 290766000 }, "cash_flow": { "operating_cash_flow": -2772000, "capital_expenditure": 637000, "free_cash_flow": -2135000, "dividends_paid": 1415000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357863, "ticker_id": 4463, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:43.085243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10618000", "ebitda": "14800000", "netIncome": "-9015000", "grossProfit": "59170000", "depreciation": "None", "totalRevenue": "89472000", "costOfRevenue": "30302000", "interestIncome": "422000", "incomeBeforeTax": "-12983000", "interestExpense": "11491000", "operatingIncome": "-1818000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "822000", "reportedCurrency": "USD", "netInterestIncome": "-11069000", "nonInterestIncome": "None", "operatingExpenses": "60988000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30302000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4182000", "sellingGeneralAndAdministrative": "35124000", "netIncomeFromContinuingOperations": "-9075000" }, "balance": { "goodwill": "170701000", "inventory": "15588000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "529534000", "longTermDebt": "319261000", "shortTermDebt": "13381000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "120065000", "reportedCurrency": "USD", "retainedEarnings": "-634179000", "totalLiabilities": "739066000", "otherCurrentAssets": "21819000", "totalCurrentAssets": "96980000", "currentLongTermDebt": "8105000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "31812000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "432554000", "currentAccountsPayable": "18620000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "404617000", "totalShareholderEquity": "-130004000", "capitalLeaseObligations": "79250000", "otherCurrentLiabilities": "33784000", "totalCurrentLiabilities": "102234000", "otherNonCurrentLiabilities": "17818000", "totalNonCurrentLiabilities": "636832000", "cashAndShortTermInvestments": "27761000", "commonStockSharesOutstanding": "38863000", "intangibleAssetsExcludingGoodwill": "120065000", "cashAndCashEquivalentsAtCarryingValue": "27761000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9075000", "profitLoss": "None", "dividendPayout": "1415000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1851000", "operatingCashflow": "-2772000", "capitalExpenditures": "637000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8020000", "cashflowFromInvestment": "-3994000", "stockBasedCompensation": "2350000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1415000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "130942000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7458000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 89472000, "cost_of_revenue": 30302000, "gross_profit": 59170000, "research_and_development": null, "selling_general_admin": 35124000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10618000, "depreciation_amortisation": 4182000, "ebitda": 14800000, "interest_expense": 11491000, "interest_income": null, "other_non_operating": null, "pretax_income": -12983000, "tax_provision": 822000, "effective_tax_rate": null, "net_income": -9015000, "net_income_continuing_ops": -9075000, "net_income_to_common": -9015000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27761000, "short_term_investments": null, "net_receivables": 31812000, "inventory": 15588000, "other_current_assets": null, "total_current_assets": 96980000, "net_ppe": null, "goodwill": 170701000, "intangible_assets": 120065000, "goodwill_and_intangibles": 290766000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 432554000, "total_assets": 529534000, "short_term_debt": 13381000, "accounts_payable": 18620000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 102234000, "long_term_debt": 319261000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 636832000, "total_liabilities": 739066000, "total_debt": 332642000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -634179000, "total_equity": -130004000, "shares_outstanding": 38863000, "operating_cash_flow": -2772000, "stock_based_compensation": 2350000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 637000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3994000, "dividends_paid": 1415000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8020000, "free_cash_flow": -2135000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10618000", "ebitda": "14800000", "netIncome": "-9015000", "grossProfit": "59170000", "depreciation": "None", "totalRevenue": "89472000", "costOfRevenue": "30302000", "interestIncome": "422000", "incomeBeforeTax": "-12983000", "interestExpense": "11491000", "operatingIncome": "-1818000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "822000", "reportedCurrency": "USD", "netInterestIncome": "-11069000", "nonInterestIncome": "None", "operatingExpenses": "60988000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30302000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4182000", "sellingGeneralAndAdministrative": "35124000", "netIncomeFromContinuingOperations": "-9075000" }, "balance": { "goodwill": "170701000", "inventory": "15588000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "529534000", "longTermDebt": "319261000", "shortTermDebt": "13381000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "120065000", "reportedCurrency": "USD", "retainedEarnings": "-634179000", "totalLiabilities": "739066000", "otherCurrentAssets": "21819000", "totalCurrentAssets": "96980000", "currentLongTermDebt": "8105000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "31812000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "432554000", "currentAccountsPayable": "18620000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "404617000", "totalShareholderEquity": "-130004000", "capitalLeaseObligations": "79250000", "otherCurrentLiabilities": "33784000", "totalCurrentLiabilities": "102234000", "otherNonCurrentLiabilities": "17818000", "totalNonCurrentLiabilities": "636832000", "cashAndShortTermInvestments": "27761000", "commonStockSharesOutstanding": "38863000", "intangibleAssetsExcludingGoodwill": "120065000", "cashAndCashEquivalentsAtCarryingValue": "27761000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9075000", "profitLoss": "None", "dividendPayout": "1415000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1851000", "operatingCashflow": "-2772000", "capitalExpenditures": "637000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8020000", "cashflowFromInvestment": "-3994000", "stockBasedCompensation": "2350000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1415000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "130942000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7458000", "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": "2026-06-07T03:58:43.085243+00:00", "is_restated": false, "income_statement": { "revenue": 80435000, "cost_of_revenue": 22085000, "gross_profit": 58350000, "ebit": 5657000, "ebitda": 9873000, "pretax_income": -4981000, "tax_provision": 202000, "net_income": -20159000, "net_income_to_common": -20159000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43701000, "total_current_assets": 117084000, "total_assets": 551232000, "short_term_debt": 5195000, "long_term_debt": 319053000, "total_debt": 324248000, "total_liabilities": 758528000, "total_equity": -138322000, "shares_outstanding": 40223000, "goodwill_and_intangibles": 288111000 }, "cash_flow": { "operating_cash_flow": 7629000, "capital_expenditure": 2785000, "free_cash_flow": 10414000, "dividends_paid": 3065000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357865, "ticker_id": 4463, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:43.085243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5657000", "ebitda": "9873000", "netIncome": "-20159000", "grossProfit": "58350000", "depreciation": "None", "totalRevenue": "80435000", "costOfRevenue": "22085000", "interestIncome": "24000", "incomeBeforeTax": "-4981000", "interestExpense": "10638000", "operatingIncome": "7478000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "202000", "reportedCurrency": "USD", "netInterestIncome": "-10614000", "nonInterestIncome": "None", "operatingExpenses": "50872000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22085000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4216000", "sellingGeneralAndAdministrative": "41631000", "netIncomeFromContinuingOperations": "-5183000" }, "balance": { "goodwill": "165661000", "inventory": "16339000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "551232000", "longTermDebt": "319053000", "shortTermDebt": "5195000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "122450000", "reportedCurrency": "USD", "retainedEarnings": "-624210000", "totalLiabilities": "758528000", "otherCurrentAssets": "28217000", "totalCurrentAssets": "117084000", "currentLongTermDebt": "5195000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "28827000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "434148000", "currentAccountsPayable": "24097000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "97646000", "shortLongTermDebtTotal": "398926000", "totalShareholderEquity": "-138322000", "capitalLeaseObligations": "74678000", "otherCurrentLiabilities": "33511000", "totalCurrentLiabilities": "101521000", "otherNonCurrentLiabilities": "17743000", "totalNonCurrentLiabilities": "657007000", "cashAndShortTermInvestments": "43701000", "commonStockSharesOutstanding": "40223000", "intangibleAssetsExcludingGoodwill": "122450000", "cashAndCashEquivalentsAtCarryingValue": "43701000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5183000", "profitLoss": "None", "dividendPayout": "3065000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-4393000", "operatingCashflow": "7629000", "capitalExpenditures": "2785000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7044000", "cashflowFromInvestment": "-2982000", "stockBasedCompensation": "3536000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3065000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50378000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10598000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 80435000, "cost_of_revenue": 22085000, "gross_profit": 58350000, "research_and_development": null, "selling_general_admin": 41631000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5657000, "depreciation_amortisation": 4216000, "ebitda": 9873000, "interest_expense": 10638000, "interest_income": null, "other_non_operating": null, "pretax_income": -4981000, "tax_provision": 202000, "effective_tax_rate": null, "net_income": -20159000, "net_income_continuing_ops": -5183000, "net_income_to_common": -20159000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43701000, "short_term_investments": null, "net_receivables": 28827000, "inventory": 16339000, "other_current_assets": null, "total_current_assets": 117084000, "net_ppe": null, "goodwill": 165661000, "intangible_assets": 122450000, "goodwill_and_intangibles": 288111000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 434148000, "total_assets": 551232000, "short_term_debt": 5195000, "accounts_payable": 24097000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 101521000, "long_term_debt": 319053000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 657007000, "total_liabilities": 758528000, "total_debt": 324248000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -624210000, "total_equity": -138322000, "shares_outstanding": 40223000, "operating_cash_flow": 7629000, "stock_based_compensation": 3536000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2785000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2982000, "dividends_paid": 3065000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7044000, "free_cash_flow": 10414000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5657000", "ebitda": "9873000", "netIncome": "-20159000", "grossProfit": "58350000", "depreciation": "None", "totalRevenue": "80435000", "costOfRevenue": "22085000", "interestIncome": "24000", "incomeBeforeTax": "-4981000", "interestExpense": "10638000", "operatingIncome": "7478000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "202000", "reportedCurrency": "USD", "netInterestIncome": "-10614000", "nonInterestIncome": "None", "operatingExpenses": "50872000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22085000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4216000", "sellingGeneralAndAdministrative": "41631000", "netIncomeFromContinuingOperations": "-5183000" }, "balance": { "goodwill": "165661000", "inventory": "16339000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "551232000", "longTermDebt": "319053000", "shortTermDebt": "5195000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "122450000", "reportedCurrency": "USD", "retainedEarnings": "-624210000", "totalLiabilities": "758528000", "otherCurrentAssets": "28217000", "totalCurrentAssets": "117084000", "currentLongTermDebt": "5195000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "28827000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "434148000", "currentAccountsPayable": "24097000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "97646000", "shortLongTermDebtTotal": "398926000", "totalShareholderEquity": "-138322000", "capitalLeaseObligations": "74678000", "otherCurrentLiabilities": "33511000", "totalCurrentLiabilities": "101521000", "otherNonCurrentLiabilities": "17743000", "totalNonCurrentLiabilities": "657007000", "cashAndShortTermInvestments": "43701000", "commonStockSharesOutstanding": "40223000", "intangibleAssetsExcludingGoodwill": "122450000", "cashAndCashEquivalentsAtCarryingValue": "43701000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5183000", "profitLoss": "None", "dividendPayout": "3065000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-4393000", "operatingCashflow": "7629000", "capitalExpenditures": "2785000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7044000", "cashflowFromInvestment": "-2982000", "stockBasedCompensation": "3536000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3065000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50378000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10598000", "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": "2026-06-07T03:58:43.085243+00:00", "is_restated": false, "income_statement": { "revenue": 77340000, "cost_of_revenue": 23403000, "gross_profit": 53937000, "ebit": 36284000, "ebitda": 40572000, "pretax_income": 27657000, "tax_provision": 133000, "net_income": 3784000, "net_income_to_common": 3784000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33125000, "total_current_assets": 96582000, "total_assets": 545145000, "short_term_debt": 4260000, "long_term_debt": 257490000, "total_debt": 261750000, "total_liabilities": 749617000, "total_equity": -158486000, "shares_outstanding": 41593000, "goodwill_and_intangibles": 295623000 }, "cash_flow": { "operating_cash_flow": 19214000, "capital_expenditure": 3194000, "free_cash_flow": 22408000, "dividends_paid": 1824000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357866, "ticker_id": 4463, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:43.085243+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "36284000", "ebitda": "40572000", "netIncome": "3784000", "grossProfit": "53937000", "depreciation": "None", "totalRevenue": "77340000", "costOfRevenue": "23403000", "interestIncome": "529000", "incomeBeforeTax": "27657000", "interestExpense": "8627000", "operatingIncome": "36453000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "133000", "reportedCurrency": "USD", "netInterestIncome": "-8098000", "nonInterestIncome": "None", "operatingExpenses": "17484000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-8796000", "costofGoodsAndServicesSold": "23403000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4288000", "sellingGeneralAndAdministrative": "37831000", "netIncomeFromContinuingOperations": "27524000" }, "balance": { "goodwill": "170563000", "inventory": "11945000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "545145000", "longTermDebt": "257490000", "shortTermDebt": "4260000", "treasuryStock": "-1697000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "125060000", "reportedCurrency": "USD", "retainedEarnings": "-620828000", "totalLiabilities": "749617000", "otherCurrentAssets": "22994000", "totalCurrentAssets": "96582000", "currentLongTermDebt": "4260000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "28518000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "448563000", "currentAccountsPayable": "26794000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "21153000", "shortLongTermDebtTotal": "339348000", "totalShareholderEquity": "-158486000", "capitalLeaseObligations": "77598000", "otherCurrentLiabilities": "32801000", "totalCurrentLiabilities": "100445000", "otherNonCurrentLiabilities": "19530000", "totalNonCurrentLiabilities": "649172000", "cashAndShortTermInvestments": "33125000", "commonStockSharesOutstanding": "41593000", "intangibleAssetsExcludingGoodwill": "125060000", "cashAndCashEquivalentsAtCarryingValue": "33125000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27524000", "profitLoss": "None", "dividendPayout": "1824000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "1115000", "operatingCashflow": "19214000", "capitalExpenditures": "3194000", "changeInReceivables": "-5252000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3932000", "cashflowFromInvestment": "-3228000", "stockBasedCompensation": "6055000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1824000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "12054000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-176000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6423000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 77340000, "cost_of_revenue": 23403000, "gross_profit": 53937000, "research_and_development": null, "selling_general_admin": 37831000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 36284000, "depreciation_amortisation": 4288000, "ebitda": 40572000, "interest_expense": 8627000, "interest_income": null, "other_non_operating": null, "pretax_income": 27657000, "tax_provision": 133000, "effective_tax_rate": null, "net_income": 3784000, "net_income_continuing_ops": 27524000, "net_income_to_common": 3784000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33125000, "short_term_investments": null, "net_receivables": 28518000, "inventory": 11945000, "other_current_assets": null, "total_current_assets": 96582000, "net_ppe": null, "goodwill": 170563000, "intangible_assets": 125060000, "goodwill_and_intangibles": 295623000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 448563000, "total_assets": 545145000, "short_term_debt": 4260000, "accounts_payable": 26794000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 100445000, "long_term_debt": 257490000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 649172000, "total_liabilities": 749617000, "total_debt": 261750000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -620828000, "total_equity": -158486000, "shares_outstanding": 41593000, "operating_cash_flow": 19214000, "stock_based_compensation": 6055000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3194000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3228000, "dividends_paid": 1824000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3932000, "free_cash_flow": 22408000, "net_change_in_cash": 12054000 }, "raw_data": { "income": { "ebit": "36284000", "ebitda": "40572000", "netIncome": "3784000", "grossProfit": "53937000", "depreciation": "None", "totalRevenue": "77340000", "costOfRevenue": "23403000", "interestIncome": "529000", "incomeBeforeTax": "27657000", "interestExpense": "8627000", "operatingIncome": "36453000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "133000", "reportedCurrency": "USD", "netInterestIncome": "-8098000", "nonInterestIncome": "None", "operatingExpenses": "17484000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-8796000", "costofGoodsAndServicesSold": "23403000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4288000", "sellingGeneralAndAdministrative": "37831000", "netIncomeFromContinuingOperations": "27524000" }, "balance": { "goodwill": "170563000", "inventory": "11945000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "545145000", "longTermDebt": "257490000", "shortTermDebt": "4260000", "treasuryStock": "-1697000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "125060000", "reportedCurrency": "USD", "retainedEarnings": "-620828000", "totalLiabilities": "749617000", "otherCurrentAssets": "22994000", "totalCurrentAssets": "96582000", "currentLongTermDebt": "4260000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "28518000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "448563000", "currentAccountsPayable": "26794000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "21153000", "shortLongTermDebtTotal": "339348000", "totalShareholderEquity": "-158486000", "capitalLeaseObligations": "77598000", "otherCurrentLiabilities": "32801000", "totalCurrentLiabilities": "100445000", "otherNonCurrentLiabilities": "19530000", "totalNonCurrentLiabilities": "649172000", "cashAndShortTermInvestments": "33125000", "commonStockSharesOutstanding": "41593000", "intangibleAssetsExcludingGoodwill": "125060000", "cashAndCashEquivalentsAtCarryingValue": "33125000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27524000", "profitLoss": "None", "dividendPayout": "1824000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "1115000", "operatingCashflow": "19214000", "capitalExpenditures": "3194000", "changeInReceivables": "-5252000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3932000", "cashflowFromInvestment": "-3228000", "stockBasedCompensation": "6055000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1824000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "12054000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-176000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6423000", "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": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "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" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }