{ "ticker": { "uuid": "2921f310-82cb-4bea-95f7-9048a8ca02b5", "symbol": "ATEC", "name": "Alphatec Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Devices", "page_url": "https://sharemaestro.com/factors/ticker/2921f310-82cb-4bea-95f7-9048a8ca02b5/", "api_url": "https://sharemaestro.com/factors/api/tickers/2921f310-82cb-4bea-95f7-9048a8ca02b5/" }, "ticker_metadata": { "id": 4888, "uuid": "2921f310-82cb-4bea-95f7-9048a8ca02b5", "symbol": "ATEC", "name": "Alphatec Holdings Inc", "asset_type": "equity", "market_cap": 1191867000, "stock_exchange_id": 2, "industry": "Medical Devices", "sector": "Healthcare", "description": "Alphatec Holdings, Inc., a medical technology company, designs, develops and advances technologies for the surgical treatment of spinal disorders. The company is headquartered in Carlsbad, California.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "2921f310-82cb-4bea-95f7-9048a8ca02b5", "symbol": "ATEC", "name": "Alphatec Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Devices", "page_url": "https://sharemaestro.com/factors/ticker/2921f310-82cb-4bea-95f7-9048a8ca02b5/", "api_url": "https://sharemaestro.com/factors/api/tickers/2921f310-82cb-4bea-95f7-9048a8ca02b5/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.06, "value": 0.28, "quality": 0.27, "momentum": 0.06, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 8, "market_cap": 1232408000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -6.8666, "piotroski_f_score": 6, "momentum_12_1": -0.4093, "volatility_252d": 0.6302 }, "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": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:00.046044+00:00", "batch_id": "" }, "size": { "price_close": 8, "market_cap": 1232408000, "market_cap_usd": 1232408000, "enterprise_value": 1672552000, "shares_outstanding": 154051000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 67.507, "ptbv_ratio": null, "ps_ratio": 1.5658, "pcf_ratio": 23.9019, "pfcf_ratio": 12.8145, "ev_ebitda": null, "ev_ebit": -20.1229, "ev_sales": 2.125, "ev_fcf": 17.3911, "earnings_yield": null, "fcf_yield": 0.0575, "price_to_sales": 1.5658, "price_to_book": 67.507, "price_to_cashflow": 23.9019, "ebitda_to_ev": null, "sales_yield": 0.4706 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.6532, "operating_margin": -0.1056, "net_margin": -0.1593, "ebitda_margin": -0.0016, "fcf_margin": 0.1222, "roe": -6.8666, "roa": -0.1568, "roic": -0.136, "roc_greenblatt": null, "asset_turnover": 0.9845, "cash_conversion": -0.7672, "accruals_ratio": -0.2213, "sbc_to_revenue": 0.0954, "piotroski_f_score": 6, "altman_z_score": -0.6417, "earnings_stability_5y": 0.2511, "revenue_stability_5y": 0.6302, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.6431, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 42.7926, "net_debt_to_ebitda": -344.9404, "debt_to_assets": 0.7255, "interest_coverage": -1.9747, "current_ratio": 1.8988, "quick_ratio": 1.1244, "net_debt": 440144000, "local_beta": 0.0022, "volatility_252d": 0.6302, "volatility_60d": 1.3843, "max_drawdown_12m": -0.668, "risk_adjusted_momentum": -0.6494 }, "growth": { "revenue_growth_1y": 0.2255, "revenue_growth_3y_cagr": 0.2962, "revenue_growth_5y_cagr": 0.3946, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.6525, "book_value_growth_1y": 2.6379, "revenue_growth": 0.2255, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0638, "price_return_3m": -0.3459, "price_return_6m": -0.627, "price_return_9m": -0.5122, "price_return_12m": -0.3716, "price_return_12m_ex1m": -0.4093, "momentum_6m": -0.627, "momentum_12m": -0.3716, "momentum_12_1": -0.4093, "distance_from_52w_high": -0.6468, "distance_from_52w_low": 0.0638, "relative_strength": -0.5295 }, "raw_ttm": { "revenue_ttm": 787083000, "gross_profit_ttm": 514131999, "ebit_ttm": -83117000, "ebitda_ttm": -1276000, "net_income_ttm": -125357000, "eps_diluted_ttm": -0.8137, "operating_cash_flow_ttm": 51561000, "capital_expenditure_ttm": 44612000, "fcf_ttm": 96173000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 42092000, "cash_and_equivalents": 139912000, "total_current_assets": 456167000, "total_current_liabilities": 240244000, "net_ppe": null, "total_assets": 799478000, "total_debt": 580056000, "total_equity": 18256000, "net_working_capital": 148178000, "book_value_per_share": 0.1185, "retained_earnings": -1458349000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -146237000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 99, "rank_ptbv": 50, "rank_ps": 40, "rank_pcf": 81, "rank_ev_ebitda": 50, "rank_ev_ebit": 9, "rank_earnings_yield": 50, "rank_fcf_yield": 63, "rank_dividend_yield": 86, "rank_shareholder_yield": 86, "rank_total_yield": 86, "rank_roe": 99, "rank_roc": 50, "rank_roic": 89, "rank_gross_margin": 27, "rank_fcf_margin": 65, "rank_piotroski": 36, "rank_accruals": 6, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 21, "rank_momentum_12m": 90, "rank_momentum_12m_ex1m": 92, "rank_relative_strength": 91 }, "composites": { "value_composite": 72, "quality_composite": 73, "momentum_composite": 94, "growth_composite": 20, "yield_composite": 91, "svqf_composite": 38, "vc1_composite": 82, "vc2_composite": 87, "vc3_composite": 87, "trending_value_composite": null, "overall_composite": 94, "quality_value_composite": 0.275, "os_score": 0.06, "value_percentile": 0.28, "quality_percentile": 0.27, "momentum_percentile": 0.06, "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": null, "all_cap_buyback_rank": 43, "small_cap_core_rank": 88, "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": true } } }, "latest_snapshot_fields": { "id": 188, "ticker_id": 4888, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:00.046044+00:00", "batch_id": "", "os_score_delta": null, "price_close": 8, "market_cap": 1232408000, "market_cap_usd": 1232408000, "enterprise_value": 1672552000, "shares_outstanding": 154051000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 67.50701139, "ptbv_ratio": null, "ps_ratio": 1.56579166, "pcf_ratio": 23.90194139, "pfcf_ratio": 12.81449055, "ev_ebitda": null, "ev_ebit": -20.12286295, "ev_sales": 2.12500079, "ev_fcf": 17.3910765, "earnings_yield": null, "fcf_yield": 0.05750075, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.65321192, "operating_margin": -0.10560132, "net_margin": -0.15926783, "ebitda_margin": -0.00162118, "fcf_margin": 0.12218915, "roe": -6.86661919, "roa": -0.15679856, "roic": -0.13598986, "roc_greenblatt": null, "asset_turnover": 0.98449613, "cash_conversion": -0.7671929, "accruals_ratio": -0.22129189, "sbc_to_revenue": 0.09536478, "debt_to_equity": 42.79261613, "net_debt_to_ebitda": -344.94043887, "debt_to_assets": 0.72554342, "interest_coverage": -1.97465076, "current_ratio": 1.89876542, "quick_ratio": 1.12444015, "net_debt": 440144000, "revenue_growth_1y": 0.22548014, "revenue_growth_3y_cagr": 0.29622277, "revenue_growth_5y_cagr": 0.39458823, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.65245704, "book_value_growth_1y": 2.63790895, "piotroski_f_score": 6, "altman_z_score": -0.6417432, "earnings_stability_5y": 0.251128, "revenue_stability_5y": 0.630166, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.06382979, "price_return_3m": -0.34587081, "price_return_6m": -0.62703963, "price_return_9m": -0.51219512, "price_return_12m": -0.37156324, "price_return_12m_ex1m": -0.40926944, "distance_from_52w_high": -0.64679912, "distance_from_52w_low": 0.06382979, "relative_strength": -0.52950429, "local_beta": 0.0022, "volatility_252d": 0.630192, "volatility_60d": 1.384275, "max_drawdown_12m": -0.66799117, "revenue_ttm": 787083000, "gross_profit_ttm": 514131999, "ebit_ttm": -83117000, "ebitda_ttm": -1276000, "net_income_ttm": -125357000, "eps_diluted_ttm": -0.81373701, "operating_cash_flow_ttm": 51561000, "capital_expenditure_ttm": 44612000, "fcf_ttm": 96173000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 42092000, "cash_and_equivalents": 139912000, "total_current_assets": 456167000, "total_current_liabilities": 240244000, "net_ppe": null, "total_assets": 799478000, "total_debt": 580056000, "total_equity": 18256000, "net_working_capital": 148178000, "book_value_per_share": 0.11850621, "retained_earnings": -1458349000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -146237000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 99, "rank_ptbv": 50, "rank_ps": 40, "rank_pcf": 81, "rank_ev_ebitda": 50, "rank_ev_ebit": 9, "rank_earnings_yield": 50, "rank_fcf_yield": 63, "rank_dividend_yield": 86, "rank_shareholder_yield": 86, "rank_total_yield": 86, "rank_roe": 99, "rank_roc": 50, "rank_roic": 89, "rank_gross_margin": 27, "rank_fcf_margin": 65, "rank_piotroski": 36, "rank_accruals": 6, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 21, "rank_momentum_12m": 90, "rank_momentum_12m_ex1m": 92, "rank_relative_strength": 91, "value_composite": 72, "quality_composite": 73, "momentum_composite": 94, "growth_composite": 20, "yield_composite": 91, "svqf_composite": 38, "vc1_composite": 82, "vc2_composite": 87, "vc3_composite": 87, "trending_value_composite": null, "overall_composite": 94, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 43, "small_cap_core_rank": 88, "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": 8, "os": 0.06, "value": 0.28, "quality": 0.27, "momentum": 0.06, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -6.8666, "momentum_12_1": -0.4093, "complete_fields": { "id": 188, "ticker_id": 4888, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:00.046044+00:00", "batch_id": "", "os_score_delta": null, "price_close": 8, "market_cap": 1232408000, "market_cap_usd": 1232408000, "enterprise_value": 1672552000, "shares_outstanding": 154051000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 67.50701139, "ptbv_ratio": null, "ps_ratio": 1.56579166, "pcf_ratio": 23.90194139, "pfcf_ratio": 12.81449055, "ev_ebitda": null, "ev_ebit": -20.12286295, "ev_sales": 2.12500079, "ev_fcf": 17.3910765, "earnings_yield": null, "fcf_yield": 0.05750075, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.65321192, "operating_margin": -0.10560132, "net_margin": -0.15926783, "ebitda_margin": -0.00162118, "fcf_margin": 0.12218915, "roe": -6.86661919, "roa": -0.15679856, "roic": -0.13598986, "roc_greenblatt": null, "asset_turnover": 0.98449613, "cash_conversion": -0.7671929, "accruals_ratio": -0.22129189, "sbc_to_revenue": 0.09536478, "debt_to_equity": 42.79261613, "net_debt_to_ebitda": -344.94043887, "debt_to_assets": 0.72554342, "interest_coverage": -1.97465076, "current_ratio": 1.89876542, "quick_ratio": 1.12444015, "net_debt": 440144000, "revenue_growth_1y": 0.22548014, "revenue_growth_3y_cagr": 0.29622277, "revenue_growth_5y_cagr": 0.39458823, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.65245704, "book_value_growth_1y": 2.63790895, "piotroski_f_score": 6, "altman_z_score": -0.6417432, "earnings_stability_5y": 0.251128, "revenue_stability_5y": 0.630166, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.06382979, "price_return_3m": -0.34587081, "price_return_6m": -0.62703963, "price_return_9m": -0.51219512, "price_return_12m": -0.37156324, "price_return_12m_ex1m": -0.40926944, "distance_from_52w_high": -0.64679912, "distance_from_52w_low": 0.06382979, "relative_strength": -0.52950429, "local_beta": 0.0022, "volatility_252d": 0.630192, "volatility_60d": 1.384275, "max_drawdown_12m": -0.66799117, "revenue_ttm": 787083000, "gross_profit_ttm": 514131999, "ebit_ttm": -83117000, "ebitda_ttm": -1276000, "net_income_ttm": -125357000, "eps_diluted_ttm": -0.81373701, "operating_cash_flow_ttm": 51561000, "capital_expenditure_ttm": 44612000, "fcf_ttm": 96173000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 42092000, "cash_and_equivalents": 139912000, "total_current_assets": 456167000, "total_current_liabilities": 240244000, "net_ppe": null, "total_assets": 799478000, "total_debt": 580056000, "total_equity": 18256000, "net_working_capital": 148178000, "book_value_per_share": 0.11850621, "retained_earnings": -1458349000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -146237000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 99, "rank_ptbv": 50, "rank_ps": 40, "rank_pcf": 81, "rank_ev_ebitda": 50, "rank_ev_ebit": 9, "rank_earnings_yield": 50, "rank_fcf_yield": 63, "rank_dividend_yield": 86, "rank_shareholder_yield": 86, "rank_total_yield": 86, "rank_roe": 99, "rank_roc": 50, "rank_roic": 89, "rank_gross_margin": 27, "rank_fcf_margin": 65, "rank_piotroski": 36, "rank_accruals": 6, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 21, "rank_momentum_12m": 90, "rank_momentum_12m_ex1m": 92, "rank_relative_strength": 91, "value_composite": 72, "quality_composite": 73, "momentum_composite": 94, "growth_composite": 20, "yield_composite": 91, "svqf_composite": 38, "vc1_composite": 82, "vc2_composite": 87, "vc3_composite": 87, "trending_value_composite": null, "overall_composite": 94, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 43, "small_cap_core_rank": 88, "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": "2026-06-06T19:35:52.177410+00:00", "is_restated": false, "income_statement": { "revenue": 764155000, "cost_of_revenue": 232267000, "gross_profit": 531888000, "ebit": -122262000, "ebitda": -39699000, "pretax_income": -143403000, "tax_provision": -45000, "net_income": -143358000, "net_income_to_common": -143358000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 160806000, "total_current_assets": 450876000, "total_assets": 791208000, "short_term_debt": 70824000, "long_term_debt": 501412000, "total_debt": 572236000, "total_liabilities": 755179000, "total_equity": 36029000, "shares_outstanding": 150064000, "goodwill_and_intangibles": 168662000 }, "cash_flow": { "operating_cash_flow": 45231000, "capital_expenditure": 42455000, "free_cash_flow": 87686000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 21698, "ticker_id": 4888, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:35:52.177410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-122262000", "ebitda": "-39699000", "netIncome": "-143358000", "grossProfit": "531888000", "depreciation": "None", "totalRevenue": "764155000", "costOfRevenue": "232267000", "interestIncome": "None", "incomeBeforeTax": "-143403000", "interestExpense": "21141000", "operatingIncome": "-82128000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-45000", "reportedCurrency": "USD", "netInterestIncome": "-45922000", "nonInterestIncome": "None", "operatingExpenses": "614016000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "76268000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "232267000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82563000", "sellingGeneralAndAdministrative": "498526000", "netIncomeFromContinuingOperations": "-143358000" }, "balance": { "goodwill": "75208000", "inventory": "169444000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "791208000", "longTermDebt": "501412000", "shortTermDebt": "70824000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "93454000", "reportedCurrency": "USD", "retainedEarnings": "-1424443000", "totalLiabilities": "755179000", "otherCurrentAssets": "23322000", "totalCurrentAssets": "450876000", "currentLongTermDebt": "64526000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "97304000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "340332000", "currentAccountsPayable": "40893000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "619948000", "totalShareholderEquity": "36029000", "capitalLeaseObligations": "30154000", "otherCurrentLiabilities": "97019000", "totalCurrentLiabilities": "219175000", "otherNonCurrentLiabilities": "3117000", "totalNonCurrentLiabilities": "536003999", "cashAndShortTermInvestments": "160806000", "commonStockSharesOutstanding": "150064000", "intangibleAssetsExcludingGoodwill": "93454000", "cashAndCashEquivalentsAtCarryingValue": "160806000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-143358000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "13535000", "operatingCashflow": "45231000", "capitalExpenditures": "42455000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30018000", "cashflowFromInvestment": "-53411000", "stockBasedCompensation": "73719000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105075000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 764155000, "cost_of_revenue": 232267000, "gross_profit": 531888000, "research_and_development": 76268000, "selling_general_admin": 498526000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -122262000, "depreciation_amortisation": 82563000, "ebitda": -39699000, "interest_expense": 21141000, "interest_income": null, "other_non_operating": null, "pretax_income": -143403000, "tax_provision": -45000, "effective_tax_rate": null, "net_income": -143358000, "net_income_continuing_ops": -143358000, "net_income_to_common": -143358000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 160806000, "short_term_investments": null, "net_receivables": 97304000, "inventory": 169444000, "other_current_assets": null, "total_current_assets": 450876000, "net_ppe": null, "goodwill": 75208000, "intangible_assets": 93454000, "goodwill_and_intangibles": 168662000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 340332000, "total_assets": 791208000, "short_term_debt": 70824000, "accounts_payable": 40893000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 219175000, "long_term_debt": 501412000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 536003999, "total_liabilities": 755179000, "total_debt": 572236000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1424443000, "total_equity": 36029000, "shares_outstanding": 150064000, "operating_cash_flow": 45231000, "stock_based_compensation": 73719000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42455000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53411000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 30018000, "free_cash_flow": 87686000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-122262000", "ebitda": "-39699000", "netIncome": "-143358000", "grossProfit": "531888000", "depreciation": "None", "totalRevenue": "764155000", "costOfRevenue": "232267000", "interestIncome": "None", "incomeBeforeTax": "-143403000", "interestExpense": "21141000", "operatingIncome": "-82128000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-45000", "reportedCurrency": "USD", "netInterestIncome": "-45922000", "nonInterestIncome": "None", "operatingExpenses": "614016000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "76268000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "232267000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82563000", "sellingGeneralAndAdministrative": "498526000", "netIncomeFromContinuingOperations": "-143358000" }, "balance": { "goodwill": "75208000", "inventory": "169444000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "791208000", "longTermDebt": "501412000", "shortTermDebt": "70824000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "93454000", "reportedCurrency": "USD", "retainedEarnings": "-1424443000", "totalLiabilities": "755179000", "otherCurrentAssets": "23322000", "totalCurrentAssets": "450876000", "currentLongTermDebt": "64526000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "97304000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "340332000", "currentAccountsPayable": "40893000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "619948000", "totalShareholderEquity": "36029000", "capitalLeaseObligations": "30154000", "otherCurrentLiabilities": "97019000", "totalCurrentLiabilities": "219175000", "otherNonCurrentLiabilities": "3117000", "totalNonCurrentLiabilities": "536003999", "cashAndShortTermInvestments": "160806000", "commonStockSharesOutstanding": "150064000", "intangibleAssetsExcludingGoodwill": "93454000", "cashAndCashEquivalentsAtCarryingValue": "160806000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-143358000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "13535000", "operatingCashflow": "45231000", "capitalExpenditures": "42455000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30018000", "cashflowFromInvestment": "-53411000", "stockBasedCompensation": "73719000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105075000", "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": "2026-06-06T19:35:52.177410+00:00", "is_restated": false, "income_statement": { "revenue": 611562000, "cost_of_revenue": 187300000, "gross_profit": 424262000, "ebit": -137194000, "ebitda": -53874000, "pretax_income": -162073000, "tax_provision": 50000, "net_income": -162123000, "net_income_to_common": -162123000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 138840000, "total_current_assets": 417399000, "total_assets": 775710000, "short_term_debt": 8109000, "long_term_debt": 574522000, "total_debt": 582631000, "total_liabilities": 766276000, "total_equity": 9434000, "shares_outstanding": 142946000, "goodwill_and_intangibles": 164494000 }, "cash_flow": { "operating_cash_flow": -44651000, "capital_expenditure": 93136000, "free_cash_flow": 48485000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 21703, "ticker_id": 4888, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:35:52.177410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-137194000", "ebitda": "-53874000", "netIncome": "-162123000", "grossProfit": "424262000", "depreciation": "None", "totalRevenue": "611562000", "costOfRevenue": "187300000", "interestIncome": "None", "incomeBeforeTax": "-162073000", "interestExpense": "24879000", "operatingIncome": "-136169000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "50000", "reportedCurrency": "USD", "netInterestIncome": "-24879000", "nonInterestIncome": "None", "operatingExpenses": "560431000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "80718000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "187300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83320000", "sellingGeneralAndAdministrative": "450199000", "netIncomeFromContinuingOperations": "-162123000" }, "balance": { "goodwill": "70976000", "inventory": "175264000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "775710000", "longTermDebt": "574522000", "shortTermDebt": "8109000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "93518000", "reportedCurrency": "USD", "retainedEarnings": "-1281085000", "totalLiabilities": "766276000", "otherCurrentAssets": "20308000", "totalCurrentAssets": "417399000", "currentLongTermDebt": "1656000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "82987000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "358311000", "currentAccountsPayable": "52984000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "609936000", "totalShareholderEquity": "9434000", "capitalLeaseObligations": "33758000", "otherCurrentLiabilities": "78961000", "totalCurrentLiabilities": "153026000", "otherNonCurrentLiabilities": "3215000", "totalNonCurrentLiabilities": "613250000", "cashAndShortTermInvestments": "138840000", "commonStockSharesOutstanding": "142946000", "intangibleAssetsExcludingGoodwill": "93518000", "cashAndCashEquivalentsAtCarryingValue": "138840000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-162123000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-54660000", "operatingCashflow": "-44651000", "capitalExpenditures": "93136000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "56208000", "cashflowFromInvestment": "-93136000", "stockBasedCompensation": "73277000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83320000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 611562000, "cost_of_revenue": 187300000, "gross_profit": 424262000, "research_and_development": 80718000, "selling_general_admin": 450199000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -137194000, "depreciation_amortisation": 83320000, "ebitda": -53874000, "interest_expense": 24879000, "interest_income": null, "other_non_operating": null, "pretax_income": -162073000, "tax_provision": 50000, "effective_tax_rate": null, "net_income": -162123000, "net_income_continuing_ops": -162123000, "net_income_to_common": -162123000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 138840000, "short_term_investments": null, "net_receivables": 82987000, "inventory": 175264000, "other_current_assets": null, "total_current_assets": 417399000, "net_ppe": null, "goodwill": 70976000, "intangible_assets": 93518000, "goodwill_and_intangibles": 164494000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 358311000, "total_assets": 775710000, "short_term_debt": 8109000, "accounts_payable": 52984000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 153026000, "long_term_debt": 574522000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 613250000, "total_liabilities": 766276000, "total_debt": 582631000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1281085000, "total_equity": 9434000, "shares_outstanding": 142946000, "operating_cash_flow": -44651000, "stock_based_compensation": 73277000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 93136000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -93136000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 56208000, "free_cash_flow": 48485000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-137194000", "ebitda": "-53874000", "netIncome": "-162123000", "grossProfit": "424262000", "depreciation": "None", "totalRevenue": "611562000", "costOfRevenue": "187300000", "interestIncome": "None", "incomeBeforeTax": "-162073000", "interestExpense": "24879000", "operatingIncome": "-136169000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "50000", "reportedCurrency": "USD", "netInterestIncome": "-24879000", "nonInterestIncome": "None", "operatingExpenses": "560431000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "80718000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "187300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83320000", "sellingGeneralAndAdministrative": "450199000", "netIncomeFromContinuingOperations": "-162123000" }, "balance": { "goodwill": "70976000", "inventory": "175264000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "775710000", "longTermDebt": "574522000", "shortTermDebt": "8109000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "93518000", "reportedCurrency": "USD", "retainedEarnings": "-1281085000", "totalLiabilities": "766276000", "otherCurrentAssets": "20308000", "totalCurrentAssets": "417399000", "currentLongTermDebt": "1656000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "82987000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "358311000", "currentAccountsPayable": "52984000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "609936000", "totalShareholderEquity": "9434000", "capitalLeaseObligations": "33758000", "otherCurrentLiabilities": "78961000", "totalCurrentLiabilities": "153026000", "otherNonCurrentLiabilities": "3215000", "totalNonCurrentLiabilities": "613250000", "cashAndShortTermInvestments": "138840000", "commonStockSharesOutstanding": "142946000", "intangibleAssetsExcludingGoodwill": "93518000", "cashAndCashEquivalentsAtCarryingValue": "138840000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-162123000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-54660000", "operatingCashflow": "-44651000", "capitalExpenditures": "93136000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "56208000", "cashflowFromInvestment": "-93136000", "stockBasedCompensation": "73277000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83320000", "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": "2026-06-06T19:35:52.177410+00:00", "is_restated": false, "income_statement": { "revenue": 482262000, "cost_of_revenue": 172059000, "gross_profit": 310203000, "ebit": -170274000, "ebitda": -110592000, "pretax_income": -186915000, "tax_provision": -277000, "net_income": -186638000, "net_income_to_common": -186638000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 220970000, "total_current_assets": 451091000, "total_assets": 805208000, "short_term_debt": 6967000, "long_term_debt": 511035000, "total_debt": 518002000, "total_liabilities": 703489000, "total_equity": 101719000, "shares_outstanding": 121242000, "goodwill_and_intangibles": 175454000 }, "cash_flow": { "operating_cash_flow": -78485000, "capital_expenditure": 86975000, "free_cash_flow": 8490000, "dividends_paid": 1064000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 21708, "ticker_id": 4888, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:35:52.177410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-170274000", "ebitda": "-110592000", "netIncome": "-186638000", "grossProfit": "310203000", "depreciation": "None", "totalRevenue": "482262000", "costOfRevenue": "172059000", "interestIncome": "None", "incomeBeforeTax": "-186915000", "interestExpense": "16641000", "operatingIncome": "-173395000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-277000", "reportedCurrency": "USD", "netInterestIncome": "-13554000", "nonInterestIncome": "None", "operatingExpenses": "483598000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "70115000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "172059000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59682000", "sellingGeneralAndAdministrative": "351880000", "netIncomeFromContinuingOperations": "-173199000" }, "balance": { "goodwill": "73003000", "inventory": "136842000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "805208000", "longTermDebt": "511035000", "shortTermDebt": "6967000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "102451000", "reportedCurrency": "USD", "retainedEarnings": "-1118962000", "totalLiabilities": "703489000", "otherCurrentAssets": "20666000", "totalCurrentAssets": "451091000", "currentLongTermDebt": "1808000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "72613000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "354117000", "currentAccountsPayable": "48985000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "541679000", "totalShareholderEquity": "101719000", "capitalLeaseObligations": "28836000", "otherCurrentLiabilities": "85727000", "totalCurrentLiabilities": "157574000", "otherNonCurrentLiabilities": "2804000", "totalNonCurrentLiabilities": "545915000", "cashAndShortTermInvestments": "220970000", "commonStockSharesOutstanding": "121242000", "intangibleAssetsExcludingGoodwill": "102451000", "cashAndCashEquivalentsAtCarryingValue": "220970000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-186638000", "profitLoss": "None", "dividendPayout": "1064000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-45562000", "operatingCashflow": "-78485000", "capitalExpenditures": "86975000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "356919000", "cashflowFromInvestment": "-141975000", "stockBasedCompensation": "81244000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1064000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1064000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59682000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 482262000, "cost_of_revenue": 172059000, "gross_profit": 310203000, "research_and_development": 70115000, "selling_general_admin": 351880000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -170274000, "depreciation_amortisation": 59682000, "ebitda": -110592000, "interest_expense": 16641000, "interest_income": null, "other_non_operating": null, "pretax_income": -186915000, "tax_provision": -277000, "effective_tax_rate": null, "net_income": -186638000, "net_income_continuing_ops": -173199000, "net_income_to_common": -186638000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 220970000, "short_term_investments": null, "net_receivables": 72613000, "inventory": 136842000, "other_current_assets": null, "total_current_assets": 451091000, "net_ppe": null, "goodwill": 73003000, "intangible_assets": 102451000, "goodwill_and_intangibles": 175454000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 354117000, "total_assets": 805208000, "short_term_debt": 6967000, "accounts_payable": 48985000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 157574000, "long_term_debt": 511035000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 545915000, "total_liabilities": 703489000, "total_debt": 518002000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1118962000, "total_equity": 101719000, "shares_outstanding": 121242000, "operating_cash_flow": -78485000, "stock_based_compensation": 81244000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 86975000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -141975000, "dividends_paid": 1064000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 356919000, "free_cash_flow": 8490000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-170274000", "ebitda": "-110592000", "netIncome": "-186638000", "grossProfit": "310203000", "depreciation": "None", "totalRevenue": "482262000", "costOfRevenue": "172059000", "interestIncome": "None", "incomeBeforeTax": "-186915000", "interestExpense": "16641000", "operatingIncome": "-173395000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-277000", "reportedCurrency": "USD", "netInterestIncome": "-13554000", "nonInterestIncome": "None", "operatingExpenses": "483598000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "70115000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "172059000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59682000", "sellingGeneralAndAdministrative": "351880000", "netIncomeFromContinuingOperations": "-173199000" }, "balance": { "goodwill": "73003000", "inventory": "136842000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "805208000", "longTermDebt": "511035000", "shortTermDebt": "6967000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "102451000", "reportedCurrency": "USD", "retainedEarnings": "-1118962000", "totalLiabilities": "703489000", "otherCurrentAssets": "20666000", "totalCurrentAssets": "451091000", "currentLongTermDebt": "1808000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "72613000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "354117000", "currentAccountsPayable": "48985000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "541679000", "totalShareholderEquity": "101719000", "capitalLeaseObligations": "28836000", "otherCurrentLiabilities": "85727000", "totalCurrentLiabilities": "157574000", "otherNonCurrentLiabilities": "2804000", "totalNonCurrentLiabilities": "545915000", "cashAndShortTermInvestments": "220970000", "commonStockSharesOutstanding": "121242000", "intangibleAssetsExcludingGoodwill": "102451000", "cashAndCashEquivalentsAtCarryingValue": "220970000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-186638000", "profitLoss": "None", "dividendPayout": "1064000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-45562000", "operatingCashflow": "-78485000", "capitalExpenditures": "86975000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "356919000", "cashflowFromInvestment": "-141975000", "stockBasedCompensation": "81244000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1064000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1064000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59682000", "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": "2026-06-06T19:35:52.177410+00:00", "is_restated": false, "income_statement": { "revenue": 350867000, "cost_of_revenue": 117808000, "gross_profit": 233059000, "ebit": -146504000, "ebitda": -102576000, "pretax_income": -152009000, "tax_provision": -716000, "net_income": -151293000, "net_income_to_common": -151293000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84696000, "total_current_assets": 255634000, "total_assets": 520968000, "short_term_debt": 19790000, "long_term_debt": 349511000, "total_debt": 369301000, "total_liabilities": 555635000, "total_equity": -34667000, "shares_outstanding": 103373000, "goodwill_and_intangibles": 130148000 }, "cash_flow": { "operating_cash_flow": -75134000, "capital_expenditure": 58280000, "free_cash_flow": -16854000, "dividends_paid": 3041000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 21713, "ticker_id": 4888, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:35:52.177410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-146504000", "ebitda": "-102576000", "netIncome": "-151293000", "grossProfit": "233059000", "depreciation": "None", "totalRevenue": "350867000", "costOfRevenue": "117808000", "interestIncome": "None", "incomeBeforeTax": "-152009000", "interestExpense": "5505000", "operatingIncome": "-146975000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-716000", "reportedCurrency": "USD", "netInterestIncome": "-5505000", "nonInterestIncome": "None", "operatingExpenses": "380034000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "44033000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "117808000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43928000", "sellingGeneralAndAdministrative": "300013000", "netIncomeFromContinuingOperations": "-152149000" }, "balance": { "goodwill": "47367000", "inventory": "101521000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "520968000", "longTermDebt": "349511000", "shortTermDebt": "19790000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "82781000", "reportedCurrency": "USD", "retainedEarnings": "-932324000", "totalLiabilities": "555635000", "otherCurrentAssets": "9357000", "totalCurrentAssets": "255634000", "currentLongTermDebt": "14948000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "60060000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "265334000", "currentAccountsPayable": "34742000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "130312000", "shortLongTermDebtTotal": "395863000", "totalShareholderEquity": "-34667000", "capitalLeaseObligations": "31404000", "otherCurrentLiabilities": "70427000", "totalCurrentLiabilities": "138870000", "otherNonCurrentLiabilities": "7516000", "totalNonCurrentLiabilities": "416765000", "cashAndShortTermInvestments": "84696000", "commonStockSharesOutstanding": "103373000", "intangibleAssetsExcludingGoodwill": "82781000", "cashAndCashEquivalentsAtCarryingValue": "84696000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-151293000", "profitLoss": "None", "dividendPayout": "3041000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-20704000", "operatingCashflow": "-75134000", "capitalExpenditures": "58280000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31228000", "cashflowFromInvestment": "-58280000", "stockBasedCompensation": "40556000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3041000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3041000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43928000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 350867000, "cost_of_revenue": 117808000, "gross_profit": 233059000, "research_and_development": 44033000, "selling_general_admin": 300013000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -146504000, "depreciation_amortisation": 43928000, "ebitda": -102576000, "interest_expense": 5505000, "interest_income": null, "other_non_operating": null, "pretax_income": -152009000, "tax_provision": -716000, "effective_tax_rate": null, "net_income": -151293000, "net_income_continuing_ops": -152149000, "net_income_to_common": -151293000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 84696000, "short_term_investments": null, "net_receivables": 60060000, "inventory": 101521000, "other_current_assets": null, "total_current_assets": 255634000, "net_ppe": null, "goodwill": 47367000, "intangible_assets": 82781000, "goodwill_and_intangibles": 130148000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 265334000, "total_assets": 520968000, "short_term_debt": 19790000, "accounts_payable": 34742000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 138870000, "long_term_debt": 349511000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 416765000, "total_liabilities": 555635000, "total_debt": 369301000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -932324000, "total_equity": -34667000, "shares_outstanding": 103373000, "operating_cash_flow": -75134000, "stock_based_compensation": 40556000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58280000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -58280000, "dividends_paid": 3041000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 31228000, "free_cash_flow": -16854000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-146504000", "ebitda": "-102576000", "netIncome": "-151293000", "grossProfit": "233059000", "depreciation": "None", "totalRevenue": "350867000", "costOfRevenue": "117808000", "interestIncome": "None", "incomeBeforeTax": "-152009000", "interestExpense": "5505000", "operatingIncome": "-146975000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-716000", "reportedCurrency": "USD", "netInterestIncome": "-5505000", "nonInterestIncome": "None", "operatingExpenses": "380034000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "44033000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "117808000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43928000", "sellingGeneralAndAdministrative": "300013000", "netIncomeFromContinuingOperations": "-152149000" }, "balance": { "goodwill": "47367000", "inventory": "101521000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "520968000", "longTermDebt": "349511000", "shortTermDebt": "19790000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "82781000", "reportedCurrency": "USD", "retainedEarnings": "-932324000", "totalLiabilities": "555635000", "otherCurrentAssets": "9357000", "totalCurrentAssets": "255634000", "currentLongTermDebt": "14948000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "60060000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "265334000", "currentAccountsPayable": "34742000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "130312000", "shortLongTermDebtTotal": "395863000", "totalShareholderEquity": "-34667000", "capitalLeaseObligations": "31404000", "otherCurrentLiabilities": "70427000", "totalCurrentLiabilities": "138870000", "otherNonCurrentLiabilities": "7516000", "totalNonCurrentLiabilities": "416765000", "cashAndShortTermInvestments": "84696000", "commonStockSharesOutstanding": "103373000", "intangibleAssetsExcludingGoodwill": "82781000", "cashAndCashEquivalentsAtCarryingValue": "84696000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-151293000", "profitLoss": "None", "dividendPayout": "3041000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-20704000", "operatingCashflow": "-75134000", "capitalExpenditures": "58280000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31228000", "cashflowFromInvestment": "-58280000", "stockBasedCompensation": "40556000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3041000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3041000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43928000", "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": "2026-06-06T19:35:52.177410+00:00", "is_restated": false, "income_statement": { "revenue": 243212000, "cost_of_revenue": 85450000, "gross_profit": 157762000, "ebit": -137054000, "ebitda": -106880000, "pretax_income": -144162000, "tax_provision": -1130000, "net_income": -143032000, "net_income_to_common": -143032000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 187248000, "total_current_assets": 331157000, "total_assets": 572053000, "short_term_debt": 4554000, "long_term_debt": 326489000, "total_debt": 331043000, "total_liabilities": 492631000, "total_equity": 79422000, "shares_outstanding": 96197000, "goodwill_and_intangibles": 124963000 }, "cash_flow": { "operating_cash_flow": -73432000, "capital_expenditure": 68544000, "free_cash_flow": -4888000, "dividends_paid": 316250000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 21718, "ticker_id": 4888, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:35:52.177410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-137054000", "ebitda": "-106880000", "netIncome": "-143032000", "grossProfit": "157762000", "depreciation": "None", "totalRevenue": "243212000", "costOfRevenue": "85450000", "interestIncome": "None", "incomeBeforeTax": "-144162000", "interestExpense": "7108000", "operatingIncome": "-128057000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-1130000", "reportedCurrency": "USD", "netInterestIncome": "-7108000", "nonInterestIncome": "None", "operatingExpenses": "285819000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32015000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "85450000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30174000", "sellingGeneralAndAdministrative": "229271000", "netIncomeFromContinuingOperations": "-144326000" }, "balance": { "goodwill": "39689000", "inventory": "91703000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "572053000", "longTermDebt": "326489000", "shortTermDebt": "4554000", "treasuryStock": "-25097000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "85274000", "reportedCurrency": "USD", "retainedEarnings": "-782325000", "totalLiabilities": "492631000", "otherCurrentAssets": "10313000", "totalCurrentAssets": "331157000", "currentLongTermDebt": "342000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "41893000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "240896000", "currentAccountsPayable": "25737000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "112684000", "shortLongTermDebtTotal": "331043000", "totalShareholderEquity": "79422000", "capitalLeaseObligations": "28595000", "otherCurrentLiabilities": "55549000", "totalCurrentLiabilities": "101095000", "otherNonCurrentLiabilities": "17061000", "totalNonCurrentLiabilities": "391536000", "cashAndShortTermInvestments": "187248000", "commonStockSharesOutstanding": "96197000", "intangibleAssetsExcludingGoodwill": "85274000", "cashAndCashEquivalentsAtCarryingValue": "187248000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-144326000", "profitLoss": "None", "dividendPayout": "316250000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-27746000", "operatingCashflow": "-73432000", "capitalExpenditures": "68544000", "changeInReceivables": "-10141000", "changeInExchangeRate": "-1289000", "cashflowFromFinancing": "311966000", "cashflowFromInvestment": "-157762000", "stockBasedCompensation": "36450000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "316250000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "79483000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30963000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30174000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 243212000, "cost_of_revenue": 85450000, "gross_profit": 157762000, "research_and_development": 32015000, "selling_general_admin": 229271000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -137054000, "depreciation_amortisation": 30174000, "ebitda": -106880000, "interest_expense": 7108000, "interest_income": null, "other_non_operating": null, "pretax_income": -144162000, "tax_provision": -1130000, "effective_tax_rate": null, "net_income": -143032000, "net_income_continuing_ops": -144326000, "net_income_to_common": -143032000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 187248000, "short_term_investments": null, "net_receivables": 41893000, "inventory": 91703000, "other_current_assets": null, "total_current_assets": 331157000, "net_ppe": null, "goodwill": 39689000, "intangible_assets": 85274000, "goodwill_and_intangibles": 124963000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 240896000, "total_assets": 572053000, "short_term_debt": 4554000, "accounts_payable": 25737000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 101095000, "long_term_debt": 326489000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 391536000, "total_liabilities": 492631000, "total_debt": 331043000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -782325000, "total_equity": 79422000, "shares_outstanding": 96197000, "operating_cash_flow": -73432000, "stock_based_compensation": 36450000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 68544000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -157762000, "dividends_paid": 316250000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 311966000, "free_cash_flow": -4888000, "net_change_in_cash": 79483000 }, "raw_data": { "income": { "ebit": "-137054000", "ebitda": "-106880000", "netIncome": "-143032000", "grossProfit": "157762000", "depreciation": "None", "totalRevenue": "243212000", "costOfRevenue": "85450000", "interestIncome": "None", "incomeBeforeTax": "-144162000", "interestExpense": "7108000", "operatingIncome": "-128057000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-1130000", "reportedCurrency": "USD", "netInterestIncome": "-7108000", "nonInterestIncome": "None", "operatingExpenses": "285819000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32015000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "85450000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30174000", "sellingGeneralAndAdministrative": "229271000", "netIncomeFromContinuingOperations": "-144326000" }, "balance": { "goodwill": "39689000", "inventory": "91703000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "572053000", "longTermDebt": "326489000", "shortTermDebt": "4554000", "treasuryStock": "-25097000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "85274000", "reportedCurrency": "USD", "retainedEarnings": "-782325000", "totalLiabilities": "492631000", "otherCurrentAssets": "10313000", "totalCurrentAssets": "331157000", "currentLongTermDebt": "342000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "41893000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "240896000", "currentAccountsPayable": "25737000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "112684000", "shortLongTermDebtTotal": "331043000", "totalShareholderEquity": "79422000", "capitalLeaseObligations": "28595000", "otherCurrentLiabilities": "55549000", "totalCurrentLiabilities": "101095000", "otherNonCurrentLiabilities": "17061000", "totalNonCurrentLiabilities": "391536000", "cashAndShortTermInvestments": "187248000", "commonStockSharesOutstanding": "96197000", "intangibleAssetsExcludingGoodwill": "85274000", "cashAndCashEquivalentsAtCarryingValue": "187248000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-144326000", "profitLoss": "None", "dividendPayout": "316250000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-27746000", "operatingCashflow": "-73432000", "capitalExpenditures": "68544000", "changeInReceivables": "-10141000", "changeInExchangeRate": "-1289000", "cashflowFromFinancing": "311966000", "cashflowFromInvestment": "-157762000", "stockBasedCompensation": "36450000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "316250000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "79483000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30963000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30174000", "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": "2026-06-06T19:35:52.177410+00:00", "is_restated": false, "income_statement": { "revenue": 144861000, "cost_of_revenue": 42360000, "gross_profit": 102501000, "ebit": -66475000, "ebitda": -54843000, "pretax_income": -78849000, "tax_provision": 145000, "net_income": -78994000, "net_income_to_common": -78994000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107765000, "total_current_assets": 184160000, "total_assets": 261223000, "short_term_debt": 5085000, "long_term_debt": 38034000, "total_debt": 43119000, "total_liabilities": 131343000, "total_equity": 129880000, "shares_outstanding": 67019999, "goodwill_and_intangibles": 38617000 }, "cash_flow": { "operating_cash_flow": -46412000, "capital_expenditure": 23886000, "free_cash_flow": -22526000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 21723, "ticker_id": 4888, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:35:52.177410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-66475000", "ebitda": "-54843000", "netIncome": "-78994000", "grossProfit": "102501000", "depreciation": "None", "totalRevenue": "144861000", "costOfRevenue": "42360000", "interestIncome": "None", "incomeBeforeTax": "-78849000", "interestExpense": "12374000", "operatingIncome": "-58863000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "145000", "reportedCurrency": "USD", "netInterestIncome": "-12374000", "nonInterestIncome": "None", "operatingExpenses": "161364000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18745000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42360000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11632000", "sellingGeneralAndAdministrative": "129156000", "netIncomeFromContinuingOperations": "-78994000" }, "balance": { "goodwill": "13897000", "inventory": "46001000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "261223000", "longTermDebt": "38034000", "shortTermDebt": "5085000", "treasuryStock": "-97000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "24720000", "reportedCurrency": "USD", "retainedEarnings": "-637999000", "totalLiabilities": "131343000", "otherCurrentAssets": "5439000", "totalCurrentAssets": "184160000", "currentLongTermDebt": "4200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "24603000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "77063000", "currentAccountsPayable": "17599000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "36670000", "shortLongTermDebtTotal": "43119000", "totalShareholderEquity": "129880000", "capitalLeaseObligations": "926000", "otherCurrentLiabilities": "397000", "totalCurrentLiabilities": "58312000", "otherNonCurrentLiabilities": "11353000", "totalNonCurrentLiabilities": "73031000", "cashAndShortTermInvestments": "107765000", "commonStockSharesOutstanding": "67019999", "intangibleAssetsExcludingGoodwill": "24720000", "cashAndCashEquivalentsAtCarryingValue": "107765000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-78994000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-18192000", "operatingCashflow": "-46412000", "capitalExpenditures": "23886000", "changeInReceivables": "-7484000", "changeInExchangeRate": "94000", "cashflowFromFinancing": "130829000", "cashflowFromInvestment": "-23859000", "stockBasedCompensation": "17659000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "60652000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "111039000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11632000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 144861000, "cost_of_revenue": 42360000, "gross_profit": 102501000, "research_and_development": 18745000, "selling_general_admin": 129156000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -66475000, "depreciation_amortisation": 11632000, "ebitda": -54843000, "interest_expense": 12374000, "interest_income": null, "other_non_operating": null, "pretax_income": -78849000, "tax_provision": 145000, "effective_tax_rate": null, "net_income": -78994000, "net_income_continuing_ops": -78994000, "net_income_to_common": -78994000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 107765000, "short_term_investments": null, "net_receivables": 24603000, "inventory": 46001000, "other_current_assets": null, "total_current_assets": 184160000, "net_ppe": null, "goodwill": 13897000, "intangible_assets": 24720000, "goodwill_and_intangibles": 38617000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 77063000, "total_assets": 261223000, "short_term_debt": 5085000, "accounts_payable": 17599000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 58312000, "long_term_debt": 38034000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 73031000, "total_liabilities": 131343000, "total_debt": 43119000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -637999000, "total_equity": 129880000, "shares_outstanding": 67019999, "operating_cash_flow": -46412000, "stock_based_compensation": 17659000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23886000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23859000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 130829000, "free_cash_flow": -22526000, "net_change_in_cash": 60652000 }, "raw_data": { "income": { "ebit": "-66475000", "ebitda": "-54843000", "netIncome": "-78994000", "grossProfit": "102501000", "depreciation": "None", "totalRevenue": "144861000", "costOfRevenue": "42360000", "interestIncome": "None", "incomeBeforeTax": "-78849000", "interestExpense": "12374000", "operatingIncome": "-58863000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "145000", "reportedCurrency": "USD", "netInterestIncome": "-12374000", "nonInterestIncome": "None", "operatingExpenses": "161364000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18745000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42360000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11632000", "sellingGeneralAndAdministrative": "129156000", "netIncomeFromContinuingOperations": "-78994000" }, "balance": { "goodwill": "13897000", "inventory": "46001000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "261223000", "longTermDebt": "38034000", "shortTermDebt": "5085000", "treasuryStock": "-97000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "24720000", "reportedCurrency": "USD", "retainedEarnings": "-637999000", "totalLiabilities": "131343000", "otherCurrentAssets": "5439000", "totalCurrentAssets": "184160000", "currentLongTermDebt": "4200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "24603000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "77063000", "currentAccountsPayable": "17599000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "36670000", "shortLongTermDebtTotal": "43119000", "totalShareholderEquity": "129880000", "capitalLeaseObligations": "926000", "otherCurrentLiabilities": "397000", "totalCurrentLiabilities": "58312000", "otherNonCurrentLiabilities": "11353000", "totalNonCurrentLiabilities": "73031000", "cashAndShortTermInvestments": "107765000", "commonStockSharesOutstanding": "67019999", "intangibleAssetsExcludingGoodwill": "24720000", "cashAndCashEquivalentsAtCarryingValue": "107765000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-78994000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-18192000", "operatingCashflow": "-46412000", "capitalExpenditures": "23886000", "changeInReceivables": "-7484000", "changeInExchangeRate": "94000", "cashflowFromFinancing": "130829000", "cashflowFromInvestment": "-23859000", "stockBasedCompensation": "17659000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "60652000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "111039000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11632000", "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": "2026-06-06T19:35:52.177410+00:00", "is_restated": false, "income_statement": { "revenue": 113427000, "cost_of_revenue": 35833000, "gross_profit": 77594000, "ebit": -47276000, "ebitda": -38768000, "pretax_income": -57141000, "tax_provision": -239000, "net_income": -57002000, "net_income_to_common": -57002000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47113000, "total_current_assets": 108318000, "total_assets": 169948000, "short_term_debt": 1803000, "long_term_debt": 53448000, "total_debt": 55251000, "total_liabilities": 126317000, "total_equity": 43631000, "shares_outstanding": 52234000, "goodwill_and_intangibles": 39502000 }, "cash_flow": { "operating_cash_flow": -33121000, "capital_expenditure": 13032000, "free_cash_flow": -20089000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 21728, "ticker_id": 4888, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:35:52.177410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-47276000", "ebitda": "-38768000", "netIncome": "-57002000", "grossProfit": "77594000", "depreciation": "None", "totalRevenue": "113427000", "costOfRevenue": "35833000", "interestIncome": "9865000", "incomeBeforeTax": "-57141000", "interestExpense": "27183000", "operatingIncome": "-47276000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-239000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "124870000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13849000", "otherNonOperatingIncome": "-9865000", "costofGoodsAndServicesSold": "35833000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8508000", "sellingGeneralAndAdministrative": "101714000", "netIncomeFromContinuingOperations": "-56902000" }, "balance": { "goodwill": "13897000", "inventory": "34854000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "169948000", "longTermDebt": "53448000", "shortTermDebt": "1803000", "treasuryStock": "-97000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "25605000", "reportedCurrency": "USD", "retainedEarnings": "-558924000", "totalLiabilities": "126317000", "otherCurrentAssets": "9880000", "totalCurrentAssets": "108318000", "currentLongTermDebt": "489000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16150000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "61630000", "currentAccountsPayable": "7772000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19722000", "shortLongTermDebtTotal": "55251000", "totalShareholderEquity": "43631000", "capitalLeaseObligations": "2239000", "otherCurrentLiabilities": "399000", "totalCurrentLiabilities": "36390000", "otherNonCurrentLiabilities": "11951000", "totalNonCurrentLiabilities": "89927000", "cashAndShortTermInvestments": "47113000", "commonStockSharesOutstanding": "52234000", "intangibleAssetsExcludingGoodwill": "25605000", "cashAndCashEquivalentsAtCarryingValue": "47113000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-57002000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-14712000", "operatingCashflow": "-33121000", "capitalExpenditures": "13032000", "changeInReceivables": "-1298000", "changeInExchangeRate": "29000", "cashflowFromFinancing": "64183000", "cashflowFromInvestment": "-13032000", "stockBasedCompensation": "10956000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "18059000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "55825000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8508000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 113427000, "cost_of_revenue": 35833000, "gross_profit": 77594000, "research_and_development": 13849000, "selling_general_admin": 101714000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -47276000, "depreciation_amortisation": 8508000, "ebitda": -38768000, "interest_expense": 27183000, "interest_income": null, "other_non_operating": null, "pretax_income": -57141000, "tax_provision": -239000, "effective_tax_rate": null, "net_income": -57002000, "net_income_continuing_ops": -56902000, "net_income_to_common": -57002000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47113000, "short_term_investments": null, "net_receivables": 16150000, "inventory": 34854000, "other_current_assets": null, "total_current_assets": 108318000, "net_ppe": null, "goodwill": 13897000, "intangible_assets": 25605000, "goodwill_and_intangibles": 39502000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 61630000, "total_assets": 169948000, "short_term_debt": 1803000, "accounts_payable": 7772000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 36390000, "long_term_debt": 53448000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 89927000, "total_liabilities": 126317000, "total_debt": 55251000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -558924000, "total_equity": 43631000, "shares_outstanding": 52234000, "operating_cash_flow": -33121000, "stock_based_compensation": 10956000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13032000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13032000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 64183000, "free_cash_flow": -20089000, "net_change_in_cash": 18059000 }, "raw_data": { "income": { "ebit": "-47276000", "ebitda": "-38768000", "netIncome": "-57002000", "grossProfit": "77594000", "depreciation": "None", "totalRevenue": "113427000", "costOfRevenue": "35833000", "interestIncome": "9865000", "incomeBeforeTax": "-57141000", "interestExpense": "27183000", "operatingIncome": "-47276000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-239000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "124870000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13849000", "otherNonOperatingIncome": "-9865000", "costofGoodsAndServicesSold": "35833000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8508000", "sellingGeneralAndAdministrative": "101714000", "netIncomeFromContinuingOperations": "-56902000" }, "balance": { "goodwill": "13897000", "inventory": "34854000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "169948000", "longTermDebt": "53448000", "shortTermDebt": "1803000", "treasuryStock": "-97000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "25605000", "reportedCurrency": "USD", "retainedEarnings": "-558924000", "totalLiabilities": "126317000", "otherCurrentAssets": "9880000", "totalCurrentAssets": "108318000", "currentLongTermDebt": "489000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16150000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "61630000", "currentAccountsPayable": "7772000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19722000", "shortLongTermDebtTotal": "55251000", "totalShareholderEquity": "43631000", "capitalLeaseObligations": "2239000", "otherCurrentLiabilities": "399000", "totalCurrentLiabilities": "36390000", "otherNonCurrentLiabilities": "11951000", "totalNonCurrentLiabilities": "89927000", "cashAndShortTermInvestments": "47113000", "commonStockSharesOutstanding": "52234000", "intangibleAssetsExcludingGoodwill": "25605000", "cashAndCashEquivalentsAtCarryingValue": "47113000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-57002000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-14712000", "operatingCashflow": "-33121000", "capitalExpenditures": "13032000", "changeInReceivables": "-1298000", "changeInExchangeRate": "29000", "cashflowFromFinancing": "64183000", "cashflowFromInvestment": "-13032000", "stockBasedCompensation": "10956000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "18059000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "55825000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8508000", "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": "2026-06-06T19:35:52.177410+00:00", "is_restated": false, "income_statement": { "revenue": 91694000, "cost_of_revenue": 28457000, "gross_profit": 63237000, "ebit": -19994000, "ebitda": -13205000, "pretax_income": -30169000, "tax_provision": -1361000, "net_income": -28975000, "net_income_to_common": -28975000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29054000, "total_current_assets": 75536000, "total_assets": 129477000, "short_term_debt": 3276000, "long_term_debt": 42299000, "total_debt": 45575000, "total_liabilities": 111903000, "total_equity": 17574000, "shares_outstanding": 35315000, "goodwill_and_intangibles": 40305000 }, "cash_flow": { "operating_cash_flow": -25608000, "capital_expenditure": 6914000, "free_cash_flow": -18694000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 21733, "ticker_id": 4888, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:35:52.177410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-19994000", "ebitda": "-13205000", "netIncome": "-28975000", "grossProfit": "63237000", "depreciation": "None", "totalRevenue": "91694000", "costOfRevenue": "28457000", "interestIncome": "7139000", "incomeBeforeTax": "-30169000", "interestExpense": "7139000", "operatingIncome": "-22440000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-1361000", "reportedCurrency": "USD", "netInterestIncome": "-7139000", "nonInterestIncome": "None", "operatingExpenses": "83231000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9984000", "otherNonOperatingIncome": "-590000", "costofGoodsAndServicesSold": "28457000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6789000", "sellingGeneralAndAdministrative": "72509000", "netIncomeFromContinuingOperations": "-28808000" }, "balance": { "goodwill": "13897000", "inventory": "28765000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "129477000", "longTermDebt": "42299000", "shortTermDebt": "3276000", "treasuryStock": "-97000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "26408000", "reportedCurrency": "USD", "retainedEarnings": "-501922000", "totalLiabilities": "111903000", "otherCurrentAssets": "2380000", "totalCurrentAssets": "75536000", "currentLongTermDebt": "3276000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15095000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "53941000", "currentAccountsPayable": "4399000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13235000", "shortLongTermDebtTotal": "45575000", "totalShareholderEquity": "17574000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "22940000", "totalCurrentLiabilities": "30612000", "otherNonCurrentLiabilities": "15389000", "totalNonCurrentLiabilities": "81291000", "cashAndShortTermInvestments": "29054000", "commonStockSharesOutstanding": "35315000", "intangibleAssetsExcludingGoodwill": "26408000", "cashAndCashEquivalentsAtCarryingValue": "29054000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28975000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-6024000", "operatingCashflow": "-25608000", "capitalExpenditures": "6914000", "changeInReceivables": "-396000", "changeInExchangeRate": "-20000", "cashflowFromFinancing": "53885000", "cashflowFromInvestment": "-21669000", "stockBasedCompensation": "5304000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "6588000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "51902000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6789000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 91694000, "cost_of_revenue": 28457000, "gross_profit": 63237000, "research_and_development": 9984000, "selling_general_admin": 72509000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -19994000, "depreciation_amortisation": 6789000, "ebitda": -13205000, "interest_expense": 7139000, "interest_income": null, "other_non_operating": null, "pretax_income": -30169000, "tax_provision": -1361000, "effective_tax_rate": null, "net_income": -28975000, "net_income_continuing_ops": -28808000, "net_income_to_common": -28975000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29054000, "short_term_investments": null, "net_receivables": 15095000, "inventory": 28765000, "other_current_assets": null, "total_current_assets": 75536000, "net_ppe": null, "goodwill": 13897000, "intangible_assets": 26408000, "goodwill_and_intangibles": 40305000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 53941000, "total_assets": 129477000, "short_term_debt": 3276000, "accounts_payable": 4399000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 30612000, "long_term_debt": 42299000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 81291000, "total_liabilities": 111903000, "total_debt": 45575000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -501922000, "total_equity": 17574000, "shares_outstanding": 35315000, "operating_cash_flow": -25608000, "stock_based_compensation": 5304000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6914000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21669000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 53885000, "free_cash_flow": -18694000, "net_change_in_cash": 6588000 }, "raw_data": { "income": { "ebit": "-19994000", "ebitda": "-13205000", "netIncome": "-28975000", "grossProfit": "63237000", "depreciation": "None", "totalRevenue": "91694000", "costOfRevenue": "28457000", "interestIncome": "7139000", "incomeBeforeTax": "-30169000", "interestExpense": "7139000", "operatingIncome": "-22440000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-1361000", "reportedCurrency": "USD", "netInterestIncome": "-7139000", "nonInterestIncome": "None", "operatingExpenses": "83231000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9984000", "otherNonOperatingIncome": "-590000", "costofGoodsAndServicesSold": "28457000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6789000", "sellingGeneralAndAdministrative": "72509000", "netIncomeFromContinuingOperations": "-28808000" }, "balance": { "goodwill": "13897000", "inventory": "28765000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "129477000", "longTermDebt": "42299000", "shortTermDebt": "3276000", "treasuryStock": "-97000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "26408000", "reportedCurrency": "USD", "retainedEarnings": "-501922000", "totalLiabilities": "111903000", "otherCurrentAssets": "2380000", "totalCurrentAssets": "75536000", "currentLongTermDebt": "3276000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15095000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "53941000", "currentAccountsPayable": "4399000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13235000", "shortLongTermDebtTotal": "45575000", "totalShareholderEquity": "17574000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "22940000", "totalCurrentLiabilities": "30612000", "otherNonCurrentLiabilities": "15389000", "totalNonCurrentLiabilities": "81291000", "cashAndShortTermInvestments": "29054000", "commonStockSharesOutstanding": "35315000", "intangibleAssetsExcludingGoodwill": "26408000", "cashAndCashEquivalentsAtCarryingValue": "29054000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28975000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-6024000", "operatingCashflow": "-25608000", "capitalExpenditures": "6914000", "changeInReceivables": "-396000", "changeInExchangeRate": "-20000", "cashflowFromFinancing": "53885000", "cashflowFromInvestment": "-21669000", "stockBasedCompensation": "5304000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "6588000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "51902000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6789000", "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": "2026-06-06T19:35:52.177410+00:00", "is_restated": false, "income_statement": { "revenue": 192108000, "cost_of_revenue": 74767000, "gross_profit": 117341000, "ebit": -22056000, "ebitda": -1600000, "pretax_income": -33856000, "tax_provision": 50000, "net_income": -33906000, "net_income_to_common": -33906000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 139912000, "total_current_assets": 456167000, "total_assets": 799478000, "short_term_debt": 72167000, "long_term_debt": 507889000, "total_debt": 580056000, "total_liabilities": 781222000, "total_equity": 18256000, "shares_outstanding": 154051000, "goodwill_and_intangibles": 164493000 }, "cash_flow": { "operating_cash_flow": 1291000, "capital_expenditure": 12091000, "free_cash_flow": 13382000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 21696, "ticker_id": 4888, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:35:52.177410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-22056000", "ebitda": "-1600000", "netIncome": "-33906000", "grossProfit": "117341000", "depreciation": "None", "totalRevenue": "192108000", "costOfRevenue": "74767000", "interestIncome": "None", "incomeBeforeTax": "-33856000", "interestExpense": "11721000", "operatingIncome": "-22056000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "50000", "reportedCurrency": "USD", "netInterestIncome": "-11721000", "nonInterestIncome": "None", "operatingExpenses": "139397000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17560000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74767000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20456000", "sellingGeneralAndAdministrative": "137057000", "netIncomeFromContinuingOperations": "-33906000" }, "balance": { "goodwill": "74470000", "inventory": "186027000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "799478000", "longTermDebt": "507889000", "shortTermDebt": "72167000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "90023000", "reportedCurrency": "USD", "retainedEarnings": "-1458349000", "totalLiabilities": "781222000", "otherCurrentAssets": "17438000", "totalCurrentAssets": "456167000", "currentLongTermDebt": "65522000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "112790000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "343311000", "currentAccountsPayable": "46044000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "603060000", "totalShareholderEquity": "18256000", "capitalLeaseObligations": "29649000", "otherCurrentLiabilities": "111567000", "totalCurrentLiabilities": "240244000", "otherNonCurrentLiabilities": "10085000", "totalNonCurrentLiabilities": "540978000", "cashAndShortTermInvestments": "139912000", "commonStockSharesOutstanding": "154051000", "intangibleAssetsExcludingGoodwill": "90023000", "cashAndCashEquivalentsAtCarryingValue": "139912000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33906000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-20570000", "operatingCashflow": "1291000", "capitalExpenditures": "12091000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1774000", "cashflowFromInvestment": "-19894000", "stockBasedCompensation": "23659000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2166000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20456000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 192108000, "cost_of_revenue": 74767000, "gross_profit": 117341000, "research_and_development": 17560000, "selling_general_admin": 137057000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -22056000, "depreciation_amortisation": 20456000, "ebitda": -1600000, "interest_expense": 11721000, "interest_income": null, "other_non_operating": null, "pretax_income": -33856000, "tax_provision": 50000, "effective_tax_rate": null, "net_income": -33906000, "net_income_continuing_ops": -33906000, "net_income_to_common": -33906000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 139912000, "short_term_investments": null, "net_receivables": 112790000, "inventory": 186027000, "other_current_assets": null, "total_current_assets": 456167000, "net_ppe": null, "goodwill": 74470000, "intangible_assets": 90023000, "goodwill_and_intangibles": 164493000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 343311000, "total_assets": 799478000, "short_term_debt": 72167000, "accounts_payable": 46044000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 240244000, "long_term_debt": 507889000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 540978000, "total_liabilities": 781222000, "total_debt": 580056000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1458349000, "total_equity": 18256000, "shares_outstanding": 154051000, "operating_cash_flow": 1291000, "stock_based_compensation": 23659000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12091000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19894000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1774000, "free_cash_flow": 13382000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-22056000", "ebitda": "-1600000", "netIncome": "-33906000", "grossProfit": "117341000", "depreciation": "None", "totalRevenue": "192108000", "costOfRevenue": "74767000", "interestIncome": "None", "incomeBeforeTax": "-33856000", "interestExpense": "11721000", "operatingIncome": "-22056000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "50000", "reportedCurrency": "USD", "netInterestIncome": "-11721000", "nonInterestIncome": "None", "operatingExpenses": "139397000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17560000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74767000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20456000", "sellingGeneralAndAdministrative": "137057000", "netIncomeFromContinuingOperations": "-33906000" }, "balance": { "goodwill": "74470000", "inventory": "186027000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "799478000", "longTermDebt": "507889000", "shortTermDebt": "72167000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "90023000", "reportedCurrency": "USD", "retainedEarnings": "-1458349000", "totalLiabilities": "781222000", "otherCurrentAssets": "17438000", "totalCurrentAssets": "456167000", "currentLongTermDebt": "65522000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "112790000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "343311000", "currentAccountsPayable": "46044000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "603060000", "totalShareholderEquity": "18256000", "capitalLeaseObligations": "29649000", "otherCurrentLiabilities": "111567000", "totalCurrentLiabilities": "240244000", "otherNonCurrentLiabilities": "10085000", "totalNonCurrentLiabilities": "540978000", "cashAndShortTermInvestments": "139912000", "commonStockSharesOutstanding": "154051000", "intangibleAssetsExcludingGoodwill": "90023000", "cashAndCashEquivalentsAtCarryingValue": "139912000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33906000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-20570000", "operatingCashflow": "1291000", "capitalExpenditures": "12091000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1774000", "cashflowFromInvestment": "-19894000", "stockBasedCompensation": "23659000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2166000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20456000", "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": "2026-06-06T19:35:52.177410+00:00", "is_restated": false, "income_statement": { "revenue": 212928000, "cost_of_revenue": 82538000, "gross_profit": 130389999, "ebit": -16563000, "ebitda": 3922000, "pretax_income": -21747000, "tax_provision": -18000, "net_income": -21729000, "net_income_to_common": -21729000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 160806000, "total_current_assets": 450876000, "total_assets": 791208000, "short_term_debt": 70824000, "long_term_debt": 501412000, "total_debt": 572236000, "total_liabilities": 755179000, "total_equity": 36029000, "shares_outstanding": 150064000, "goodwill_and_intangibles": 168662000 }, "cash_flow": { "operating_cash_flow": 20682000, "capital_expenditure": 11115000, "free_cash_flow": 31797000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 21697, "ticker_id": 4888, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:35:52.177410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16563000", "ebitda": "3922000", "netIncome": "-21729000", "grossProfit": "130389999", "depreciation": "None", "totalRevenue": "212928000", "costOfRevenue": "82538000", "interestIncome": "None", "incomeBeforeTax": "-21747000", "interestExpense": "5184000", "operatingIncome": "-5362000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-18000", "reportedCurrency": "USD", "netInterestIncome": "-12894000", "nonInterestIncome": "None", "operatingExpenses": "135752000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22731000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "82538000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20485000", "sellingGeneralAndAdministrative": "128699000", "netIncomeFromContinuingOperations": "-21729000" }, "balance": { "goodwill": "75208000", "inventory": "169444000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "791208000", "longTermDebt": "501412000", "shortTermDebt": "70824000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "93454000", "reportedCurrency": "USD", "retainedEarnings": "-1424443000", "totalLiabilities": "755179000", "otherCurrentAssets": "23322000", "totalCurrentAssets": "450876000", "currentLongTermDebt": "64526000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "97304000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "340332000", "currentAccountsPayable": "40893000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "619948000", "totalShareholderEquity": "36029000", "capitalLeaseObligations": "30154000", "otherCurrentLiabilities": "97019000", "totalCurrentLiabilities": "219175000", "otherNonCurrentLiabilities": "3117000", "totalNonCurrentLiabilities": "536003999", "cashAndShortTermInvestments": "160806000", "commonStockSharesOutstanding": "150064000", "intangibleAssetsExcludingGoodwill": "93454000", "cashAndCashEquivalentsAtCarryingValue": "160806000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21729000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "15044000", "operatingCashflow": "20682000", "capitalExpenditures": "11115000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "206000", "cashflowFromInvestment": "-15735000", "stockBasedCompensation": "19398000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27371000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 212928000, "cost_of_revenue": 82538000, "gross_profit": 130389999, "research_and_development": 22731000, "selling_general_admin": 128699000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16563000, "depreciation_amortisation": 20485000, "ebitda": 3922000, "interest_expense": 5184000, "interest_income": null, "other_non_operating": null, "pretax_income": -21747000, "tax_provision": -18000, "effective_tax_rate": null, "net_income": -21729000, "net_income_continuing_ops": -21729000, "net_income_to_common": -21729000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 160806000, "short_term_investments": null, "net_receivables": 97304000, "inventory": 169444000, "other_current_assets": null, "total_current_assets": 450876000, "net_ppe": null, "goodwill": 75208000, "intangible_assets": 93454000, "goodwill_and_intangibles": 168662000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 340332000, "total_assets": 791208000, "short_term_debt": 70824000, "accounts_payable": 40893000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 219175000, "long_term_debt": 501412000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 536003999, "total_liabilities": 755179000, "total_debt": 572236000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1424443000, "total_equity": 36029000, "shares_outstanding": 150064000, "operating_cash_flow": 20682000, "stock_based_compensation": 19398000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11115000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15735000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 206000, "free_cash_flow": 31797000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16563000", "ebitda": "3922000", "netIncome": "-21729000", "grossProfit": "130389999", "depreciation": "None", "totalRevenue": "212928000", "costOfRevenue": "82538000", "interestIncome": "None", "incomeBeforeTax": "-21747000", "interestExpense": "5184000", "operatingIncome": "-5362000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-18000", "reportedCurrency": "USD", "netInterestIncome": "-12894000", "nonInterestIncome": "None", "operatingExpenses": "135752000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22731000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "82538000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20485000", "sellingGeneralAndAdministrative": "128699000", "netIncomeFromContinuingOperations": "-21729000" }, "balance": { "goodwill": "75208000", "inventory": "169444000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "791208000", "longTermDebt": "501412000", "shortTermDebt": "70824000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "93454000", "reportedCurrency": "USD", "retainedEarnings": "-1424443000", "totalLiabilities": "755179000", "otherCurrentAssets": "23322000", "totalCurrentAssets": "450876000", "currentLongTermDebt": "64526000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "97304000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "340332000", "currentAccountsPayable": "40893000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "619948000", "totalShareholderEquity": "36029000", "capitalLeaseObligations": "30154000", "otherCurrentLiabilities": "97019000", "totalCurrentLiabilities": "219175000", "otherNonCurrentLiabilities": "3117000", "totalNonCurrentLiabilities": "536003999", "cashAndShortTermInvestments": "160806000", "commonStockSharesOutstanding": "150064000", "intangibleAssetsExcludingGoodwill": "93454000", "cashAndCashEquivalentsAtCarryingValue": "160806000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21729000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "15044000", "operatingCashflow": "20682000", "capitalExpenditures": "11115000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "206000", "cashflowFromInvestment": "-15735000", "stockBasedCompensation": "19398000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27371000", "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": "2026-06-06T19:35:52.177410+00:00", "is_restated": false, "income_statement": { "revenue": 196503000, "cost_of_revenue": 59203000, "gross_profit": 137300000, "ebit": -15626000, "ebitda": 4752000, "pretax_income": -28504000, "tax_provision": 74000, "net_income": -28578000, "net_income_to_common": -28578000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 155741000, "total_current_assets": 439779000, "total_assets": 787248000, "short_term_debt": 71105000, "long_term_debt": 495017000, "total_debt": 566122000, "total_liabilities": 775742000, "total_equity": 11506000, "shares_outstanding": 151401000, "goodwill_and_intangibles": 171242000 }, "cash_flow": { "operating_cash_flow": 14040000, "capital_expenditure": 9233000, "free_cash_flow": 23273000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 21699, "ticker_id": 4888, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:35:52.177410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-15626000", "ebitda": "4752000", "netIncome": "-28578000", "grossProfit": "137300000", "depreciation": "None", "totalRevenue": "196503000", "costOfRevenue": "59203000", "interestIncome": "None", "incomeBeforeTax": "-28504000", "interestExpense": "12878000", "operatingIncome": "-15933000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "74000", "reportedCurrency": "USD", "netInterestIncome": "-12878000", "nonInterestIncome": "None", "operatingExpenses": "153233000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18679000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59203000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20378000", "sellingGeneralAndAdministrative": "124303000", "netIncomeFromContinuingOperations": "-28578000" }, "balance": { "goodwill": "75199000", "inventory": "166890000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "787248000", "longTermDebt": "495017000", "shortTermDebt": "71105000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "96043000", "reportedCurrency": "USD", "retainedEarnings": "-1402714000", "totalLiabilities": "775742000", "otherCurrentAssets": "20310000", "totalCurrentAssets": "439779000", "currentLongTermDebt": "64663000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "96838000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "347469000", "currentAccountsPayable": "36875000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "591153000", "totalShareholderEquity": "11506000", "capitalLeaseObligations": "31473000", "otherCurrentLiabilities": "102776000", "totalCurrentLiabilities": "220825000", "otherNonCurrentLiabilities": "11266000", "totalNonCurrentLiabilities": "554917000", "cashAndShortTermInvestments": "155741000", "commonStockSharesOutstanding": "151401000", "intangibleAssetsExcludingGoodwill": "96043000", "cashAndCashEquivalentsAtCarryingValue": "155741000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28578000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-594000", "operatingCashflow": "14040000", "capitalExpenditures": "9233000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1313000", "cashflowFromInvestment": "-13891000", "stockBasedCompensation": "16379000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20378000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 196503000, "cost_of_revenue": 59203000, "gross_profit": 137300000, "research_and_development": 18679000, "selling_general_admin": 124303000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15626000, "depreciation_amortisation": 20378000, "ebitda": 4752000, "interest_expense": 12878000, "interest_income": null, "other_non_operating": null, "pretax_income": -28504000, "tax_provision": 74000, "effective_tax_rate": null, "net_income": -28578000, "net_income_continuing_ops": -28578000, "net_income_to_common": -28578000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 155741000, "short_term_investments": null, "net_receivables": 96838000, "inventory": 166890000, "other_current_assets": null, "total_current_assets": 439779000, "net_ppe": null, "goodwill": 75199000, "intangible_assets": 96043000, "goodwill_and_intangibles": 171242000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 347469000, "total_assets": 787248000, "short_term_debt": 71105000, "accounts_payable": 36875000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 220825000, "long_term_debt": 495017000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 554917000, "total_liabilities": 775742000, "total_debt": 566122000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1402714000, "total_equity": 11506000, "shares_outstanding": 151401000, "operating_cash_flow": 14040000, "stock_based_compensation": 16379000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9233000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13891000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1313000, "free_cash_flow": 23273000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-15626000", "ebitda": "4752000", "netIncome": "-28578000", "grossProfit": "137300000", "depreciation": "None", "totalRevenue": "196503000", "costOfRevenue": "59203000", "interestIncome": "None", "incomeBeforeTax": "-28504000", "interestExpense": "12878000", "operatingIncome": "-15933000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "74000", "reportedCurrency": "USD", "netInterestIncome": "-12878000", "nonInterestIncome": "None", "operatingExpenses": "153233000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18679000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59203000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20378000", "sellingGeneralAndAdministrative": "124303000", "netIncomeFromContinuingOperations": "-28578000" }, "balance": { "goodwill": "75199000", "inventory": "166890000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "787248000", "longTermDebt": "495017000", "shortTermDebt": "71105000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "96043000", "reportedCurrency": "USD", "retainedEarnings": "-1402714000", "totalLiabilities": "775742000", "otherCurrentAssets": "20310000", "totalCurrentAssets": "439779000", "currentLongTermDebt": "64663000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "96838000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "347469000", "currentAccountsPayable": "36875000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "591153000", "totalShareholderEquity": "11506000", "capitalLeaseObligations": "31473000", "otherCurrentLiabilities": "102776000", "totalCurrentLiabilities": "220825000", "otherNonCurrentLiabilities": "11266000", "totalNonCurrentLiabilities": "554917000", "cashAndShortTermInvestments": "155741000", "commonStockSharesOutstanding": "151401000", "intangibleAssetsExcludingGoodwill": "96043000", "cashAndCashEquivalentsAtCarryingValue": "155741000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28578000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-594000", "operatingCashflow": "14040000", "capitalExpenditures": "9233000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1313000", "cashflowFromInvestment": "-13891000", "stockBasedCompensation": "16379000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20378000", "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": "2026-06-06T19:35:52.177410+00:00", "is_restated": false, "income_statement": { "revenue": 185544000, "cost_of_revenue": 56443000, "gross_profit": 129101000, "ebit": -28872000, "ebitda": -8350000, "pretax_income": -41181000, "tax_provision": -37000, "net_income": -41144000, "net_income_to_common": -41144000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157063000, "total_current_assets": 443326000, "total_assets": 790293000, "short_term_debt": 8434000, "long_term_debt": 551988000, "total_debt": 560422000, "total_liabilities": 742919000, "total_equity": 47374000, "shares_outstanding": 149907000, "goodwill_and_intangibles": 170811000 }, "cash_flow": { "operating_cash_flow": 15548000, "capital_expenditure": 12173000, "free_cash_flow": 27721000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 21700, "ticker_id": 4888, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:35:52.177410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-28872000", "ebitda": "-8350000", "netIncome": "-41144000", "grossProfit": "129101000", "depreciation": "None", "totalRevenue": "185544000", "costOfRevenue": "56443000", "interestIncome": "None", "incomeBeforeTax": "-41181000", "interestExpense": "12309000", "operatingIncome": "-13085000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-37000", "reportedCurrency": "USD", "netInterestIncome": "-12309000", "nonInterestIncome": "None", "operatingExpenses": "142186000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18276000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "56443000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20522000", "sellingGeneralAndAdministrative": "118507000", "netIncomeFromContinuingOperations": "-41144000" }, "balance": { "goodwill": "75218000", "inventory": "169760000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "790293000", "longTermDebt": "551988000", "shortTermDebt": "8434000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "95593000", "reportedCurrency": "USD", "retainedEarnings": "-1374136000", "totalLiabilities": "742919000", "otherCurrentAssets": "16616000", "totalCurrentAssets": "443326000", "currentLongTermDebt": "1929000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "99887000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "346967000", "currentAccountsPayable": "47240000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "586629000", "totalShareholderEquity": "47374000", "capitalLeaseObligations": "32712000", "otherCurrentLiabilities": "87013000", "totalCurrentLiabilities": "154184000", "otherNonCurrentLiabilities": "10540000", "totalNonCurrentLiabilities": "588735000", "cashAndShortTermInvestments": "157063000", "commonStockSharesOutstanding": "149907000", "intangibleAssetsExcludingGoodwill": "95593000", "cashAndCashEquivalentsAtCarryingValue": "157063000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41144000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-2158000", "operatingCashflow": "15548000", "capitalExpenditures": "12173000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "366000", "cashflowFromInvestment": "-12173000", "stockBasedCompensation": "15624000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20522000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 185544000, "cost_of_revenue": 56443000, "gross_profit": 129101000, "research_and_development": 18276000, "selling_general_admin": 118507000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -28872000, "depreciation_amortisation": 20522000, "ebitda": -8350000, "interest_expense": 12309000, "interest_income": null, "other_non_operating": null, "pretax_income": -41181000, "tax_provision": -37000, "effective_tax_rate": null, "net_income": -41144000, "net_income_continuing_ops": -41144000, "net_income_to_common": -41144000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 157063000, "short_term_investments": null, "net_receivables": 99887000, "inventory": 169760000, "other_current_assets": null, "total_current_assets": 443326000, "net_ppe": null, "goodwill": 75218000, "intangible_assets": 95593000, "goodwill_and_intangibles": 170811000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 346967000, "total_assets": 790293000, "short_term_debt": 8434000, "accounts_payable": 47240000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 154184000, "long_term_debt": 551988000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 588735000, "total_liabilities": 742919000, "total_debt": 560422000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1374136000, "total_equity": 47374000, "shares_outstanding": 149907000, "operating_cash_flow": 15548000, "stock_based_compensation": 15624000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12173000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12173000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 366000, "free_cash_flow": 27721000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-28872000", "ebitda": "-8350000", "netIncome": "-41144000", "grossProfit": "129101000", "depreciation": "None", "totalRevenue": "185544000", "costOfRevenue": "56443000", "interestIncome": "None", "incomeBeforeTax": "-41181000", "interestExpense": "12309000", "operatingIncome": "-13085000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-37000", "reportedCurrency": "USD", "netInterestIncome": "-12309000", "nonInterestIncome": "None", "operatingExpenses": "142186000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18276000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "56443000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20522000", "sellingGeneralAndAdministrative": "118507000", "netIncomeFromContinuingOperations": "-41144000" }, "balance": { "goodwill": "75218000", "inventory": "169760000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "790293000", "longTermDebt": "551988000", "shortTermDebt": "8434000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "95593000", "reportedCurrency": "USD", "retainedEarnings": "-1374136000", "totalLiabilities": "742919000", "otherCurrentAssets": "16616000", "totalCurrentAssets": "443326000", "currentLongTermDebt": "1929000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "99887000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "346967000", "currentAccountsPayable": "47240000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "586629000", "totalShareholderEquity": "47374000", "capitalLeaseObligations": "32712000", "otherCurrentLiabilities": "87013000", "totalCurrentLiabilities": "154184000", "otherNonCurrentLiabilities": "10540000", "totalNonCurrentLiabilities": "588735000", "cashAndShortTermInvestments": "157063000", "commonStockSharesOutstanding": "149907000", "intangibleAssetsExcludingGoodwill": "95593000", "cashAndCashEquivalentsAtCarryingValue": "157063000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41144000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-2158000", "operatingCashflow": "15548000", "capitalExpenditures": "12173000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "366000", "cashflowFromInvestment": "-12173000", "stockBasedCompensation": "15624000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20522000", "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": "2026-06-06T19:35:52.177410+00:00", "is_restated": false, "income_statement": { "revenue": 169180000, "cost_of_revenue": 53184000, "gross_profit": 115996000, "ebit": -44130000, "ebitda": -44291000, "pretax_income": -51971000, "tax_provision": -64000, "net_income": -51907000, "net_income_to_common": -51907000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 153244000, "total_current_assets": 434892000, "total_assets": 785473000, "short_term_debt": 8879000, "long_term_debt": 545834000, "total_debt": 554713000, "total_liabilities": 847809000, "total_equity": -62336000, "shares_outstanding": 146732000, "goodwill_and_intangibles": 167374000 }, "cash_flow": { "operating_cash_flow": -5039000, "capital_expenditure": 9934000, "free_cash_flow": 4895000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 21701, "ticker_id": 4888, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:35:52.177410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-44130000", "ebitda": "-44291000", "netIncome": "-51907000", "grossProfit": "115996000", "depreciation": "None", "totalRevenue": "169180000", "costOfRevenue": "53184000", "interestIncome": "None", "incomeBeforeTax": "-51971000", "interestExpense": "7841000", "operatingIncome": "-44291000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-64000", "reportedCurrency": "USD", "netInterestIncome": "-7841000", "nonInterestIncome": "None", "operatingExpenses": "160287000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16582000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "53184000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-161000", "sellingGeneralAndAdministrative": "127017000", "netIncomeFromContinuingOperations": "-51907000" }, "balance": { "goodwill": "72334000", "inventory": "170873000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "785473000", "longTermDebt": "545834000", "shortTermDebt": "8879000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "95040000", "reportedCurrency": "USD", "retainedEarnings": "-1332992000", "totalLiabilities": "847809000", "otherCurrentAssets": "17968000", "totalCurrentAssets": "434892000", "currentLongTermDebt": "2569000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "92807000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "350581000", "currentAccountsPayable": "38751000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "581275000", "totalShareholderEquity": "-62336000", "capitalLeaseObligations": "32872000", "otherCurrentLiabilities": "98943000", "totalCurrentLiabilities": "157873000", "otherNonCurrentLiabilities": "10878000", "totalNonCurrentLiabilities": "689936000", "cashAndShortTermInvestments": "153244000", "commonStockSharesOutstanding": "146732000", "intangibleAssetsExcludingGoodwill": "95040000", "cashAndCashEquivalentsAtCarryingValue": "153244000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51907000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "1243000", "operatingCashflow": "-5039000", "capitalExpenditures": "9934000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30759000", "cashflowFromInvestment": "-11612000", "stockBasedCompensation": "22318000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3003000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21178000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 169180000, "cost_of_revenue": 53184000, "gross_profit": 115996000, "research_and_development": 16582000, "selling_general_admin": 127017000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -44130000, "depreciation_amortisation": -161000, "ebitda": -44291000, "interest_expense": 7841000, "interest_income": null, "other_non_operating": null, "pretax_income": -51971000, "tax_provision": -64000, "effective_tax_rate": null, "net_income": -51907000, "net_income_continuing_ops": -51907000, "net_income_to_common": -51907000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 153244000, "short_term_investments": null, "net_receivables": 92807000, "inventory": 170873000, "other_current_assets": null, "total_current_assets": 434892000, "net_ppe": null, "goodwill": 72334000, "intangible_assets": 95040000, "goodwill_and_intangibles": 167374000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 350581000, "total_assets": 785473000, "short_term_debt": 8879000, "accounts_payable": 38751000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 157873000, "long_term_debt": 545834000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 689936000, "total_liabilities": 847809000, "total_debt": 554713000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1332992000, "total_equity": -62336000, "shares_outstanding": 146732000, "operating_cash_flow": -5039000, "stock_based_compensation": 22318000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9934000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11612000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 30759000, "free_cash_flow": 4895000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-44130000", "ebitda": "-44291000", "netIncome": "-51907000", "grossProfit": "115996000", "depreciation": "None", "totalRevenue": "169180000", "costOfRevenue": "53184000", "interestIncome": "None", "incomeBeforeTax": "-51971000", "interestExpense": "7841000", "operatingIncome": "-44291000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-64000", "reportedCurrency": "USD", "netInterestIncome": "-7841000", "nonInterestIncome": "None", "operatingExpenses": "160287000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16582000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "53184000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-161000", "sellingGeneralAndAdministrative": "127017000", "netIncomeFromContinuingOperations": "-51907000" }, "balance": { "goodwill": "72334000", "inventory": "170873000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "785473000", "longTermDebt": "545834000", "shortTermDebt": "8879000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "95040000", "reportedCurrency": "USD", "retainedEarnings": "-1332992000", "totalLiabilities": "847809000", "otherCurrentAssets": "17968000", "totalCurrentAssets": "434892000", "currentLongTermDebt": "2569000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "92807000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "350581000", "currentAccountsPayable": "38751000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "581275000", "totalShareholderEquity": "-62336000", "capitalLeaseObligations": "32872000", "otherCurrentLiabilities": "98943000", "totalCurrentLiabilities": "157873000", "otherNonCurrentLiabilities": "10878000", "totalNonCurrentLiabilities": "689936000", "cashAndShortTermInvestments": "153244000", "commonStockSharesOutstanding": "146732000", "intangibleAssetsExcludingGoodwill": "95040000", "cashAndCashEquivalentsAtCarryingValue": "153244000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51907000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "1243000", "operatingCashflow": "-5039000", "capitalExpenditures": "9934000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30759000", "cashflowFromInvestment": "-11612000", "stockBasedCompensation": "22318000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3003000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21178000", "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": "2026-06-06T19:35:52.177410+00:00", "is_restated": false, "income_statement": { "revenue": 176793000, "cost_of_revenue": 55205000, "gross_profit": 121588000, "ebit": -25740000, "ebitda": -4329000, "pretax_income": -32891000, "tax_provision": 441000, "net_income": -33332000, "net_income_to_common": -33332000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 138840000, "total_current_assets": 417399000, "total_assets": 775710000, "short_term_debt": 8109000, "long_term_debt": 574522000, "total_debt": 582631000, "total_liabilities": 766276000, "total_equity": 9434000, "shares_outstanding": 142946000, "goodwill_and_intangibles": 164494000 }, "cash_flow": { "operating_cash_flow": 10523000, "capital_expenditure": 3746000, "free_cash_flow": 14269000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 21702, "ticker_id": 4888, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:35:52.177410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-25740000", "ebitda": "-4329000", "netIncome": "-33332000", "grossProfit": "121588000", "depreciation": "None", "totalRevenue": "176793000", "costOfRevenue": "55205000", "interestIncome": "None", "incomeBeforeTax": "-32891000", "interestExpense": "7151000", "operatingIncome": "-23818000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "441000", "reportedCurrency": "USD", "netInterestIncome": "-7151000", "nonInterestIncome": "None", "operatingExpenses": "145406000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23244000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55205000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21411000", "sellingGeneralAndAdministrative": "114541000", "netIncomeFromContinuingOperations": "-33332000" }, "balance": { "goodwill": "70976000", "inventory": "175264000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "775710000", "longTermDebt": "574522000", "shortTermDebt": "8109000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "93518000", "reportedCurrency": "USD", "retainedEarnings": "-1281085000", "totalLiabilities": "766276000", "otherCurrentAssets": "20308000", "totalCurrentAssets": "417399000", "currentLongTermDebt": "1656000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "82987000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "358311000", "currentAccountsPayable": "52984000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "609936000", "totalShareholderEquity": "9434000", "capitalLeaseObligations": "33758000", "otherCurrentLiabilities": "78961000", "totalCurrentLiabilities": "153026000", "otherNonCurrentLiabilities": "3215000", "totalNonCurrentLiabilities": "613250000", "cashAndShortTermInvestments": "138840000", "commonStockSharesOutstanding": "142946000", "intangibleAssetsExcludingGoodwill": "93518000", "cashAndCashEquivalentsAtCarryingValue": "138840000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33332000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "2384000", "operatingCashflow": "10523000", "capitalExpenditures": "3746000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "50642000", "cashflowFromInvestment": "-3746000", "stockBasedCompensation": "21533000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21411000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 176793000, "cost_of_revenue": 55205000, "gross_profit": 121588000, "research_and_development": 23244000, "selling_general_admin": 114541000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -25740000, "depreciation_amortisation": 21411000, "ebitda": -4329000, "interest_expense": 7151000, "interest_income": null, "other_non_operating": null, "pretax_income": -32891000, "tax_provision": 441000, "effective_tax_rate": null, "net_income": -33332000, "net_income_continuing_ops": -33332000, "net_income_to_common": -33332000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 138840000, "short_term_investments": null, "net_receivables": 82987000, "inventory": 175264000, "other_current_assets": null, "total_current_assets": 417399000, "net_ppe": null, "goodwill": 70976000, "intangible_assets": 93518000, "goodwill_and_intangibles": 164494000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 358311000, "total_assets": 775710000, "short_term_debt": 8109000, "accounts_payable": 52984000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 153026000, "long_term_debt": 574522000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 613250000, "total_liabilities": 766276000, "total_debt": 582631000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1281085000, "total_equity": 9434000, "shares_outstanding": 142946000, "operating_cash_flow": 10523000, "stock_based_compensation": 21533000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3746000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3746000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 50642000, "free_cash_flow": 14269000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-25740000", "ebitda": "-4329000", "netIncome": "-33332000", "grossProfit": "121588000", "depreciation": "None", "totalRevenue": "176793000", "costOfRevenue": "55205000", "interestIncome": "None", "incomeBeforeTax": "-32891000", "interestExpense": "7151000", "operatingIncome": "-23818000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "441000", "reportedCurrency": "USD", "netInterestIncome": "-7151000", "nonInterestIncome": "None", "operatingExpenses": "145406000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23244000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55205000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21411000", "sellingGeneralAndAdministrative": "114541000", "netIncomeFromContinuingOperations": "-33332000" }, "balance": { "goodwill": "70976000", "inventory": "175264000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "775710000", "longTermDebt": "574522000", "shortTermDebt": "8109000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "93518000", "reportedCurrency": "USD", "retainedEarnings": "-1281085000", "totalLiabilities": "766276000", "otherCurrentAssets": "20308000", "totalCurrentAssets": "417399000", "currentLongTermDebt": "1656000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "82987000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "358311000", "currentAccountsPayable": "52984000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "609936000", "totalShareholderEquity": "9434000", "capitalLeaseObligations": "33758000", "otherCurrentLiabilities": "78961000", "totalCurrentLiabilities": "153026000", "otherNonCurrentLiabilities": "3215000", "totalNonCurrentLiabilities": "613250000", "cashAndShortTermInvestments": "138840000", "commonStockSharesOutstanding": "142946000", "intangibleAssetsExcludingGoodwill": "93518000", "cashAndCashEquivalentsAtCarryingValue": "138840000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33332000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "2384000", "operatingCashflow": "10523000", "capitalExpenditures": "3746000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "50642000", "cashflowFromInvestment": "-3746000", "stockBasedCompensation": "21533000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21411000", "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": "2026-06-06T19:35:52.177410+00:00", "is_restated": false, "income_statement": { "revenue": 150719000, "cost_of_revenue": 47990000, "gross_profit": 102729000, "ebit": -33080000, "ebitda": -11158000, "pretax_income": -39652000, "tax_provision": -36000, "net_income": -39616000, "net_income_to_common": -39616000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 80976000, "total_current_assets": 362425000, "total_assets": 745895000, "short_term_debt": 8779000, "long_term_debt": 525935000, "total_debt": 534714000, "total_liabilities": 723654000, "total_equity": 22241000, "shares_outstanding": 143492000, "goodwill_and_intangibles": 172182000 }, "cash_flow": { "operating_cash_flow": -5342000, "capital_expenditure": 19878000, "free_cash_flow": 14536000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 21704, "ticker_id": 4888, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:35:52.177410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-33080000", "ebitda": "-11158000", "netIncome": "-39616000", "grossProfit": "102729000", "depreciation": "None", "totalRevenue": "150719000", "costOfRevenue": "47990000", "interestIncome": "None", "incomeBeforeTax": "-39652000", "interestExpense": "6572000", "operatingIncome": "-33703000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-36000", "reportedCurrency": "USD", "netInterestIncome": "-6572000", "nonInterestIncome": "None", "operatingExpenses": "136432000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20357000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47990000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21922000", "sellingGeneralAndAdministrative": "109200000", "netIncomeFromContinuingOperations": "-39616000" }, "balance": { "goodwill": "73397000", "inventory": "183111000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "745895000", "longTermDebt": "525935000", "shortTermDebt": "8779000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "98785000", "reportedCurrency": "USD", "retainedEarnings": "-1247753000", "totalLiabilities": "723654000", "otherCurrentAssets": "14676000", "totalCurrentAssets": "362425000", "currentLongTermDebt": "1790000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "83662000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "383470000", "currentAccountsPayable": "59578000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "563853999", "totalShareholderEquity": "22241000", "capitalLeaseObligations": "36129000", "otherCurrentLiabilities": "87864000", "totalCurrentLiabilities": "156221000", "otherNonCurrentLiabilities": "12358000", "totalNonCurrentLiabilities": "567433000", "cashAndShortTermInvestments": "80976000", "commonStockSharesOutstanding": "143492000", "intangibleAssetsExcludingGoodwill": "98785000", "cashAndCashEquivalentsAtCarryingValue": "80976000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39616000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-14187000", "operatingCashflow": "-5342000", "capitalExpenditures": "19878000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6694000", "cashflowFromInvestment": "-19878000", "stockBasedCompensation": "17462000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4697000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21922000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 150719000, "cost_of_revenue": 47990000, "gross_profit": 102729000, "research_and_development": 20357000, "selling_general_admin": 109200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -33080000, "depreciation_amortisation": 21922000, "ebitda": -11158000, "interest_expense": 6572000, "interest_income": null, "other_non_operating": null, "pretax_income": -39652000, "tax_provision": -36000, "effective_tax_rate": null, "net_income": -39616000, "net_income_continuing_ops": -39616000, "net_income_to_common": -39616000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 80976000, "short_term_investments": null, "net_receivables": 83662000, "inventory": 183111000, "other_current_assets": null, "total_current_assets": 362425000, "net_ppe": null, "goodwill": 73397000, "intangible_assets": 98785000, "goodwill_and_intangibles": 172182000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 383470000, "total_assets": 745895000, "short_term_debt": 8779000, "accounts_payable": 59578000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 156221000, "long_term_debt": 525935000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 567433000, "total_liabilities": 723654000, "total_debt": 534714000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1247753000, "total_equity": 22241000, "shares_outstanding": 143492000, "operating_cash_flow": -5342000, "stock_based_compensation": 17462000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19878000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19878000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6694000, "free_cash_flow": 14536000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-33080000", "ebitda": "-11158000", "netIncome": "-39616000", "grossProfit": "102729000", "depreciation": "None", "totalRevenue": "150719000", "costOfRevenue": "47990000", "interestIncome": "None", "incomeBeforeTax": "-39652000", "interestExpense": "6572000", "operatingIncome": "-33703000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-36000", "reportedCurrency": "USD", "netInterestIncome": "-6572000", "nonInterestIncome": "None", "operatingExpenses": "136432000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20357000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47990000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21922000", "sellingGeneralAndAdministrative": "109200000", "netIncomeFromContinuingOperations": "-39616000" }, "balance": { "goodwill": "73397000", "inventory": "183111000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "745895000", "longTermDebt": "525935000", "shortTermDebt": "8779000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "98785000", "reportedCurrency": "USD", "retainedEarnings": "-1247753000", "totalLiabilities": "723654000", "otherCurrentAssets": "14676000", "totalCurrentAssets": "362425000", "currentLongTermDebt": "1790000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "83662000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "383470000", "currentAccountsPayable": "59578000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "563853999", "totalShareholderEquity": "22241000", "capitalLeaseObligations": "36129000", "otherCurrentLiabilities": "87864000", "totalCurrentLiabilities": "156221000", "otherNonCurrentLiabilities": "12358000", "totalNonCurrentLiabilities": "567433000", "cashAndShortTermInvestments": "80976000", "commonStockSharesOutstanding": "143492000", "intangibleAssetsExcludingGoodwill": "98785000", "cashAndCashEquivalentsAtCarryingValue": "80976000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39616000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-14187000", "operatingCashflow": "-5342000", "capitalExpenditures": "19878000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6694000", "cashflowFromInvestment": "-19878000", "stockBasedCompensation": "17462000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4697000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21922000", "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": "2026-06-06T19:35:52.177410+00:00", "is_restated": false, "income_statement": { "revenue": 145573000, "cost_of_revenue": 42979000, "gross_profit": 102594000, "ebit": -35151000, "ebitda": -14080000, "pretax_income": -40966000, "tax_provision": -286000, "net_income": -40680000, "net_income_to_common": -40680000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 99828000, "total_current_assets": 376605000, "total_assets": 768586000, "short_term_debt": 9012000, "long_term_debt": 516881000, "total_debt": 525893000, "total_liabilities": 727872000, "total_equity": 40714000, "shares_outstanding": 142687000, "goodwill_and_intangibles": 171160000 }, "cash_flow": { "operating_cash_flow": -11394000, "capital_expenditure": 35894000, "free_cash_flow": 24500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 21705, "ticker_id": 4888, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:35:52.177410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-35151000", "ebitda": "-14080000", "netIncome": "-40680000", "grossProfit": "102594000", "depreciation": "None", "totalRevenue": "145573000", "costOfRevenue": "42979000", "interestIncome": "None", "incomeBeforeTax": "-40966000", "interestExpense": "5815000", "operatingIncome": "-35307000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-286000", "reportedCurrency": "USD", "netInterestIncome": "-5815000", "nonInterestIncome": "None", "operatingExpenses": "137901000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19105000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42979000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21071000", "sellingGeneralAndAdministrative": "112731000", "netIncomeFromContinuingOperations": "-40680000" }, "balance": { "goodwill": "72008000", "inventory": "172314000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "768586000", "longTermDebt": "516881000", "shortTermDebt": "9012000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "99152000", "reportedCurrency": "USD", "retainedEarnings": "-1208137000", "totalLiabilities": "727872000", "otherCurrentAssets": "20478000", "totalCurrentAssets": "376605000", "currentLongTermDebt": "2289000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "83985000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "391981000", "currentAccountsPayable": "72739000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "555519000", "totalShareholderEquity": "40714000", "capitalLeaseObligations": "36349000", "otherCurrentLiabilities": "75925000", "totalCurrentLiabilities": "169451000", "otherNonCurrentLiabilities": "11914000", "totalNonCurrentLiabilities": "558421000", "cashAndShortTermInvestments": "99828000", "commonStockSharesOutstanding": "142687000", "intangibleAssetsExcludingGoodwill": "99152000", "cashAndCashEquivalentsAtCarryingValue": "99828000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40680000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-23343000", "operatingCashflow": "-11394000", "capitalExpenditures": "35894000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3242000", "cashflowFromInvestment": "-35894000", "stockBasedCompensation": "16960000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21071000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 145573000, "cost_of_revenue": 42979000, "gross_profit": 102594000, "research_and_development": 19105000, "selling_general_admin": 112731000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -35151000, "depreciation_amortisation": 21071000, "ebitda": -14080000, "interest_expense": 5815000, "interest_income": null, "other_non_operating": null, "pretax_income": -40966000, "tax_provision": -286000, "effective_tax_rate": null, "net_income": -40680000, "net_income_continuing_ops": -40680000, "net_income_to_common": -40680000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 99828000, "short_term_investments": null, "net_receivables": 83985000, "inventory": 172314000, "other_current_assets": null, "total_current_assets": 376605000, "net_ppe": null, "goodwill": 72008000, "intangible_assets": 99152000, "goodwill_and_intangibles": 171160000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 391981000, "total_assets": 768586000, "short_term_debt": 9012000, "accounts_payable": 72739000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 169451000, "long_term_debt": 516881000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 558421000, "total_liabilities": 727872000, "total_debt": 525893000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1208137000, "total_equity": 40714000, "shares_outstanding": 142687000, "operating_cash_flow": -11394000, "stock_based_compensation": 16960000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35894000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35894000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3242000, "free_cash_flow": 24500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-35151000", "ebitda": "-14080000", "netIncome": "-40680000", "grossProfit": "102594000", "depreciation": "None", "totalRevenue": "145573000", "costOfRevenue": "42979000", "interestIncome": "None", "incomeBeforeTax": "-40966000", "interestExpense": "5815000", "operatingIncome": "-35307000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-286000", "reportedCurrency": "USD", "netInterestIncome": "-5815000", "nonInterestIncome": "None", "operatingExpenses": "137901000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19105000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42979000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21071000", "sellingGeneralAndAdministrative": "112731000", "netIncomeFromContinuingOperations": "-40680000" }, "balance": { "goodwill": "72008000", "inventory": "172314000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "768586000", "longTermDebt": "516881000", "shortTermDebt": "9012000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "99152000", "reportedCurrency": "USD", "retainedEarnings": "-1208137000", "totalLiabilities": "727872000", "otherCurrentAssets": "20478000", "totalCurrentAssets": "376605000", "currentLongTermDebt": "2289000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "83985000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "391981000", "currentAccountsPayable": "72739000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "555519000", "totalShareholderEquity": "40714000", "capitalLeaseObligations": "36349000", "otherCurrentLiabilities": "75925000", "totalCurrentLiabilities": "169451000", "otherNonCurrentLiabilities": "11914000", "totalNonCurrentLiabilities": "558421000", "cashAndShortTermInvestments": "99828000", "commonStockSharesOutstanding": "142687000", "intangibleAssetsExcludingGoodwill": "99152000", "cashAndCashEquivalentsAtCarryingValue": "99828000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40680000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-23343000", "operatingCashflow": "-11394000", "capitalExpenditures": "35894000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3242000", "cashflowFromInvestment": "-35894000", "stockBasedCompensation": "16960000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21071000", "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": "2026-06-06T19:35:52.177410+00:00", "is_restated": false, "income_statement": { "revenue": 138477000, "cost_of_revenue": 41126000, "gross_profit": 97351000, "ebit": -43223000, "ebitda": -24307000, "pretax_income": -48564000, "tax_provision": -69000, "net_income": -48495000, "net_income_to_common": -48495000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 144085000, "total_current_assets": 405292000, "total_assets": 774581000, "short_term_debt": 7787000, "long_term_debt": 511889000, "total_debt": 519676000, "total_liabilities": 713426000, "total_equity": 61155000, "shares_outstanding": 140980000, "goodwill_and_intangibles": 172063000 }, "cash_flow": { "operating_cash_flow": -38438000, "capital_expenditure": 33618000, "free_cash_flow": -4820000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 21706, "ticker_id": 4888, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:35:52.177410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-43223000", "ebitda": "-24307000", "netIncome": "-48495000", "grossProfit": "97351000", "depreciation": "None", "totalRevenue": "138477000", "costOfRevenue": "41126000", "interestIncome": "None", "incomeBeforeTax": "-48564000", "interestExpense": "5341000", "operatingIncome": "-43341000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-69000", "reportedCurrency": "USD", "netInterestIncome": "-5341000", "nonInterestIncome": "None", "operatingExpenses": "140692000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18012000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41126000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18916000", "sellingGeneralAndAdministrative": "113727000", "netIncomeFromContinuingOperations": "-48495000" }, "balance": { "goodwill": "72249000", "inventory": "152981000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "774581000", "longTermDebt": "511889000", "shortTermDebt": "7787000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "99814000", "reportedCurrency": "USD", "retainedEarnings": "-1167457000", "totalLiabilities": "713426000", "otherCurrentAssets": "19578000", "totalCurrentAssets": "405292000", "currentLongTermDebt": "2548000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "88648000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "369289000", "currentAccountsPayable": "60358000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "540745000", "totalShareholderEquity": "61155000", "capitalLeaseObligations": "26308000", "otherCurrentLiabilities": "87509000", "totalCurrentLiabilities": "169286000", "otherNonCurrentLiabilities": "11182000", "totalNonCurrentLiabilities": "544140000", "cashAndShortTermInvestments": "144085000", "commonStockSharesOutstanding": "140980000", "intangibleAssetsExcludingGoodwill": "99814000", "cashAndCashEquivalentsAtCarryingValue": "144085000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48495000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-19514000", "operatingCashflow": "-38438000", "capitalExpenditures": "33618000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4370000", "cashflowFromInvestment": "-33618000", "stockBasedCompensation": "17322000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4697000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18916000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 138477000, "cost_of_revenue": 41126000, "gross_profit": 97351000, "research_and_development": 18012000, "selling_general_admin": 113727000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -43223000, "depreciation_amortisation": 18916000, "ebitda": -24307000, "interest_expense": 5341000, "interest_income": null, "other_non_operating": null, "pretax_income": -48564000, "tax_provision": -69000, "effective_tax_rate": null, "net_income": -48495000, "net_income_continuing_ops": -48495000, "net_income_to_common": -48495000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 144085000, "short_term_investments": null, "net_receivables": 88648000, "inventory": 152981000, "other_current_assets": null, "total_current_assets": 405292000, "net_ppe": null, "goodwill": 72249000, "intangible_assets": 99814000, "goodwill_and_intangibles": 172063000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 369289000, "total_assets": 774581000, "short_term_debt": 7787000, "accounts_payable": 60358000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 169286000, "long_term_debt": 511889000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 544140000, "total_liabilities": 713426000, "total_debt": 519676000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1167457000, "total_equity": 61155000, "shares_outstanding": 140980000, "operating_cash_flow": -38438000, "stock_based_compensation": 17322000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33618000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33618000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4370000, "free_cash_flow": -4820000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-43223000", "ebitda": "-24307000", "netIncome": "-48495000", "grossProfit": "97351000", "depreciation": "None", "totalRevenue": "138477000", "costOfRevenue": "41126000", "interestIncome": "None", "incomeBeforeTax": "-48564000", "interestExpense": "5341000", "operatingIncome": "-43341000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-69000", "reportedCurrency": "USD", "netInterestIncome": "-5341000", "nonInterestIncome": "None", "operatingExpenses": "140692000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18012000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41126000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18916000", "sellingGeneralAndAdministrative": "113727000", "netIncomeFromContinuingOperations": "-48495000" }, "balance": { "goodwill": "72249000", "inventory": "152981000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "774581000", "longTermDebt": "511889000", "shortTermDebt": "7787000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "99814000", "reportedCurrency": "USD", "retainedEarnings": "-1167457000", "totalLiabilities": "713426000", "otherCurrentAssets": "19578000", "totalCurrentAssets": "405292000", "currentLongTermDebt": "2548000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "88648000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "369289000", "currentAccountsPayable": "60358000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "540745000", "totalShareholderEquity": "61155000", "capitalLeaseObligations": "26308000", "otherCurrentLiabilities": "87509000", "totalCurrentLiabilities": "169286000", "otherNonCurrentLiabilities": "11182000", "totalNonCurrentLiabilities": "544140000", "cashAndShortTermInvestments": "144085000", "commonStockSharesOutstanding": "140980000", "intangibleAssetsExcludingGoodwill": "99814000", "cashAndCashEquivalentsAtCarryingValue": "144085000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48495000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-19514000", "operatingCashflow": "-38438000", "capitalExpenditures": "33618000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4370000", "cashflowFromInvestment": "-33618000", "stockBasedCompensation": "17322000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4697000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18916000", "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": "2026-06-06T19:35:52.177410+00:00", "is_restated": false, "income_statement": { "revenue": 137970000, "cost_of_revenue": 42780000, "gross_profit": 95190000, "ebit": -44786000, "ebitda": -27822000, "pretax_income": -49202000, "tax_provision": -124000, "net_income": -49078000, "net_income_to_common": -49078000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 220970000, "total_current_assets": 451091000, "total_assets": 805208000, "short_term_debt": 6967000, "long_term_debt": 511035000, "total_debt": 518002000, "total_liabilities": 703489000, "total_equity": 101719000, "shares_outstanding": 133750000, "goodwill_and_intangibles": 175454000 }, "cash_flow": { "operating_cash_flow": -25004000, "capital_expenditure": 28213000, "free_cash_flow": 3209000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 21707, "ticker_id": 4888, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:35:52.177410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-44786000", "ebitda": "-27822000", "netIncome": "-49078000", "grossProfit": "95190000", "depreciation": "None", "totalRevenue": "137970000", "costOfRevenue": "42780000", "interestIncome": "None", "incomeBeforeTax": "-49202000", "interestExpense": "4416000", "operatingIncome": "-44830000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-124000", "reportedCurrency": "USD", "netInterestIncome": "-4416000", "nonInterestIncome": "None", "operatingExpenses": "140020000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22284000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42780000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16964000", "sellingGeneralAndAdministrative": "104120000", "netIncomeFromContinuingOperations": "-49078000" }, "balance": { "goodwill": "73003000", "inventory": "136842000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "805208000", "longTermDebt": "511035000", "shortTermDebt": "6967000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "102451000", "reportedCurrency": "USD", "retainedEarnings": "-1118962000", "totalLiabilities": "703489000", "otherCurrentAssets": "20666000", "totalCurrentAssets": "451091000", "currentLongTermDebt": "1808000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "72613000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "354117000", "currentAccountsPayable": "48985000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "541679000", "totalShareholderEquity": "101719000", "capitalLeaseObligations": "28836000", "otherCurrentLiabilities": "85727000", "totalCurrentLiabilities": "157574000", "otherNonCurrentLiabilities": "2804000", "totalNonCurrentLiabilities": "545915000", "cashAndShortTermInvestments": "220970000", "commonStockSharesOutstanding": "133750000", "intangibleAssetsExcludingGoodwill": "102451000", "cashAndCashEquivalentsAtCarryingValue": "220970000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-49078000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-9475000", "operatingCashflow": "-25004000", "capitalExpenditures": "28213000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "151571000", "cashflowFromInvestment": "-28213000", "stockBasedCompensation": "20515000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16964000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 137970000, "cost_of_revenue": 42780000, "gross_profit": 95190000, "research_and_development": 22284000, "selling_general_admin": 104120000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -44786000, "depreciation_amortisation": 16964000, "ebitda": -27822000, "interest_expense": 4416000, "interest_income": null, "other_non_operating": null, "pretax_income": -49202000, "tax_provision": -124000, "effective_tax_rate": null, "net_income": -49078000, "net_income_continuing_ops": -49078000, "net_income_to_common": -49078000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 220970000, "short_term_investments": null, "net_receivables": 72613000, "inventory": 136842000, "other_current_assets": null, "total_current_assets": 451091000, "net_ppe": null, "goodwill": 73003000, "intangible_assets": 102451000, "goodwill_and_intangibles": 175454000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 354117000, "total_assets": 805208000, "short_term_debt": 6967000, "accounts_payable": 48985000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 157574000, "long_term_debt": 511035000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 545915000, "total_liabilities": 703489000, "total_debt": 518002000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1118962000, "total_equity": 101719000, "shares_outstanding": 133750000, "operating_cash_flow": -25004000, "stock_based_compensation": 20515000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28213000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28213000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 151571000, "free_cash_flow": 3209000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-44786000", "ebitda": "-27822000", "netIncome": "-49078000", "grossProfit": "95190000", "depreciation": "None", "totalRevenue": "137970000", "costOfRevenue": "42780000", "interestIncome": "None", "incomeBeforeTax": "-49202000", "interestExpense": "4416000", "operatingIncome": "-44830000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-124000", "reportedCurrency": "USD", "netInterestIncome": "-4416000", "nonInterestIncome": "None", "operatingExpenses": "140020000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22284000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42780000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16964000", "sellingGeneralAndAdministrative": "104120000", "netIncomeFromContinuingOperations": "-49078000" }, "balance": { "goodwill": "73003000", "inventory": "136842000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "805208000", "longTermDebt": "511035000", "shortTermDebt": "6967000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "102451000", "reportedCurrency": "USD", "retainedEarnings": "-1118962000", "totalLiabilities": "703489000", "otherCurrentAssets": "20666000", "totalCurrentAssets": "451091000", "currentLongTermDebt": "1808000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "72613000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "354117000", "currentAccountsPayable": "48985000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "541679000", "totalShareholderEquity": "101719000", "capitalLeaseObligations": "28836000", "otherCurrentLiabilities": "85727000", "totalCurrentLiabilities": "157574000", "otherNonCurrentLiabilities": "2804000", "totalNonCurrentLiabilities": "545915000", "cashAndShortTermInvestments": "220970000", "commonStockSharesOutstanding": "133750000", "intangibleAssetsExcludingGoodwill": "102451000", "cashAndCashEquivalentsAtCarryingValue": "220970000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-49078000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-9475000", "operatingCashflow": "-25004000", "capitalExpenditures": "28213000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "151571000", "cashflowFromInvestment": "-28213000", "stockBasedCompensation": "20515000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16964000", "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": "2026-06-06T19:35:52.177410+00:00", "is_restated": false, "income_statement": { "revenue": 118262000, "cost_of_revenue": 38215000, "gross_profit": 80047000, "ebit": -38312000, "ebitda": -22658000, "pretax_income": -42771000, "tax_provision": -117000, "net_income": -42654000, "net_income_to_common": -42654000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 122526000, "total_current_assets": 333558000, "total_assets": 670221000, "short_term_debt": 6856000, "long_term_debt": 506613000, "total_debt": 513469000, "total_liabilities": 690779000, "total_equity": -20558000, "shares_outstanding": 122468000, "goodwill_and_intangibles": 173751000 }, "cash_flow": { "operating_cash_flow": -17285000, "capital_expenditure": 21383000, "free_cash_flow": 4098000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 21709, "ticker_id": 4888, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:35:52.177410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-38312000", "ebitda": "-22658000", "netIncome": "-42654000", "grossProfit": "80047000", "depreciation": "None", "totalRevenue": "118262000", "costOfRevenue": "38215000", "interestIncome": "None", "incomeBeforeTax": "-42771000", "interestExpense": "4459000", "operatingIncome": "-38359000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-117000", "reportedCurrency": "USD", "netInterestIncome": "-4459000", "nonInterestIncome": "None", "operatingExpenses": "118406000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38215000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15654000", "sellingGeneralAndAdministrative": "91411000", "netIncomeFromContinuingOperations": "-42654000" }, "balance": { "goodwill": "71555000", "inventory": "130672000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "670221000", "longTermDebt": "506613000", "shortTermDebt": "6856000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "102196000", "reportedCurrency": "USD", "retainedEarnings": "-1069884000", "totalLiabilities": "690779000", "otherCurrentAssets": "15841000", "totalCurrentAssets": "333558000", "currentLongTermDebt": "1766000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "64519000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "336663000", "currentAccountsPayable": "50104000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "537965000", "totalShareholderEquity": "-20558000", "capitalLeaseObligations": "29586000", "otherCurrentLiabilities": "77251000", "totalCurrentLiabilities": "148044000", "otherNonCurrentLiabilities": "11626000", "totalNonCurrentLiabilities": "542735000", "cashAndShortTermInvestments": "122526000", "commonStockSharesOutstanding": "122468000", "intangibleAssetsExcludingGoodwill": "102196000", "cashAndCashEquivalentsAtCarryingValue": "122526000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-42654000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-14041000", "operatingCashflow": "-17285000", "capitalExpenditures": "21383000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "60325000", "cashflowFromInvestment": "-21383000", "stockBasedCompensation": "20073000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15654000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 118262000, "cost_of_revenue": 38215000, "gross_profit": 80047000, "research_and_development": 20000000, "selling_general_admin": 91411000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -38312000, "depreciation_amortisation": 15654000, "ebitda": -22658000, "interest_expense": 4459000, "interest_income": null, "other_non_operating": null, "pretax_income": -42771000, "tax_provision": -117000, "effective_tax_rate": null, "net_income": -42654000, "net_income_continuing_ops": -42654000, "net_income_to_common": -42654000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 122526000, "short_term_investments": null, "net_receivables": 64519000, "inventory": 130672000, "other_current_assets": null, "total_current_assets": 333558000, "net_ppe": null, "goodwill": 71555000, "intangible_assets": 102196000, "goodwill_and_intangibles": 173751000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 336663000, "total_assets": 670221000, "short_term_debt": 6856000, "accounts_payable": 50104000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 148044000, "long_term_debt": 506613000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 542735000, "total_liabilities": 690779000, "total_debt": 513469000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1069884000, "total_equity": -20558000, "shares_outstanding": 122468000, "operating_cash_flow": -17285000, "stock_based_compensation": 20073000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21383000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21383000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 60325000, "free_cash_flow": 4098000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-38312000", "ebitda": "-22658000", "netIncome": "-42654000", "grossProfit": "80047000", "depreciation": "None", "totalRevenue": "118262000", "costOfRevenue": "38215000", "interestIncome": "None", "incomeBeforeTax": "-42771000", "interestExpense": "4459000", "operatingIncome": "-38359000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-117000", "reportedCurrency": "USD", "netInterestIncome": "-4459000", "nonInterestIncome": "None", "operatingExpenses": "118406000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38215000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15654000", "sellingGeneralAndAdministrative": "91411000", "netIncomeFromContinuingOperations": "-42654000" }, "balance": { "goodwill": "71555000", "inventory": "130672000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "670221000", "longTermDebt": "506613000", "shortTermDebt": "6856000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "102196000", "reportedCurrency": "USD", "retainedEarnings": "-1069884000", "totalLiabilities": "690779000", "otherCurrentAssets": "15841000", "totalCurrentAssets": "333558000", "currentLongTermDebt": "1766000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "64519000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "336663000", "currentAccountsPayable": "50104000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "537965000", "totalShareholderEquity": "-20558000", "capitalLeaseObligations": "29586000", "otherCurrentLiabilities": "77251000", "totalCurrentLiabilities": "148044000", "otherNonCurrentLiabilities": "11626000", "totalNonCurrentLiabilities": "542735000", "cashAndShortTermInvestments": "122526000", "commonStockSharesOutstanding": "122468000", "intangibleAssetsExcludingGoodwill": "102196000", "cashAndCashEquivalentsAtCarryingValue": "122526000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-42654000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-14041000", "operatingCashflow": "-17285000", "capitalExpenditures": "21383000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "60325000", "cashflowFromInvestment": "-21383000", "stockBasedCompensation": "20073000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15654000", "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": "2026-06-06T19:35:52.177410+00:00", "is_restated": false, "income_statement": { "revenue": 116920000, "cost_of_revenue": 52379000, "gross_profit": 64541000, "ebit": -47535000, "ebitda": -32994000, "pretax_income": -51427000, "tax_provision": -50000, "net_income": -51377000, "net_income_to_common": -51377000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 101020000, "total_current_assets": 299667000, "total_assets": 628234000, "short_term_debt": 7031000, "long_term_debt": 455341000, "total_debt": 462372000, "total_liabilities": 632784000, "total_equity": -4550000, "shares_outstanding": 118719000, "goodwill_and_intangibles": 178035000 }, "cash_flow": { "operating_cash_flow": -17872000, "capital_expenditure": 20563000, "free_cash_flow": 2691000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 21710, "ticker_id": 4888, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:35:52.177410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-47535000", "ebitda": "-32994000", "netIncome": "-51377000", "grossProfit": "64541000", "depreciation": "None", "totalRevenue": "116920000", "costOfRevenue": "52379000", "interestIncome": "None", "incomeBeforeTax": "-51427000", "interestExpense": "3892000", "operatingIncome": "-49859000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-50000", "reportedCurrency": "USD", "netInterestIncome": "-3892000", "nonInterestIncome": "None", "operatingExpenses": "114400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14571000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52379000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14541000", "sellingGeneralAndAdministrative": "87287000", "netIncomeFromContinuingOperations": "-51377000" }, "balance": { "goodwill": "72527000", "inventory": "119957000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "628234000", "longTermDebt": "455341000", "shortTermDebt": "7031000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "105508000", "reportedCurrency": "USD", "retainedEarnings": "-1027230000", "totalLiabilities": "632784000", "otherCurrentAssets": "17001000", "totalCurrentAssets": "299667000", "currentLongTermDebt": "2207000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "61689000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "328567000", "currentAccountsPayable": "43698000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "146793000", "shortLongTermDebtTotal": "487659000", "totalShareholderEquity": "-4550000", "capitalLeaseObligations": "30111000", "otherCurrentLiabilities": "88018000", "totalCurrentLiabilities": "138747000", "otherNonCurrentLiabilities": "13409000", "totalNonCurrentLiabilities": "494037000", "cashAndShortTermInvestments": "101020000", "commonStockSharesOutstanding": "118719000", "intangibleAssetsExcludingGoodwill": "105508000", "cashAndCashEquivalentsAtCarryingValue": "101020000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51377000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-13506000", "operatingCashflow": "-17872000", "capitalExpenditures": "20563000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "77913000", "cashflowFromInvestment": "-75563000", "stockBasedCompensation": "24194000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14541000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 116920000, "cost_of_revenue": 52379000, "gross_profit": 64541000, "research_and_development": 14571000, "selling_general_admin": 87287000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -47535000, "depreciation_amortisation": 14541000, "ebitda": -32994000, "interest_expense": 3892000, "interest_income": null, "other_non_operating": null, "pretax_income": -51427000, "tax_provision": -50000, "effective_tax_rate": null, "net_income": -51377000, "net_income_continuing_ops": -51377000, "net_income_to_common": -51377000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 101020000, "short_term_investments": null, "net_receivables": 61689000, "inventory": 119957000, "other_current_assets": null, "total_current_assets": 299667000, "net_ppe": null, "goodwill": 72527000, "intangible_assets": 105508000, "goodwill_and_intangibles": 178035000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 328567000, "total_assets": 628234000, "short_term_debt": 7031000, "accounts_payable": 43698000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 138747000, "long_term_debt": 455341000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 494037000, "total_liabilities": 632784000, "total_debt": 462372000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1027230000, "total_equity": -4550000, "shares_outstanding": 118719000, "operating_cash_flow": -17872000, "stock_based_compensation": 24194000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20563000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -75563000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 77913000, "free_cash_flow": 2691000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-47535000", "ebitda": "-32994000", "netIncome": "-51377000", "grossProfit": "64541000", "depreciation": "None", "totalRevenue": "116920000", "costOfRevenue": "52379000", "interestIncome": "None", "incomeBeforeTax": "-51427000", "interestExpense": "3892000", "operatingIncome": "-49859000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-50000", "reportedCurrency": "USD", "netInterestIncome": "-3892000", "nonInterestIncome": "None", "operatingExpenses": "114400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14571000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52379000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14541000", "sellingGeneralAndAdministrative": "87287000", "netIncomeFromContinuingOperations": "-51377000" }, "balance": { "goodwill": "72527000", "inventory": "119957000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "628234000", "longTermDebt": "455341000", "shortTermDebt": "7031000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "105508000", "reportedCurrency": "USD", "retainedEarnings": "-1027230000", "totalLiabilities": "632784000", "otherCurrentAssets": "17001000", "totalCurrentAssets": "299667000", "currentLongTermDebt": "2207000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "61689000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "328567000", "currentAccountsPayable": "43698000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "146793000", "shortLongTermDebtTotal": "487659000", "totalShareholderEquity": "-4550000", "capitalLeaseObligations": "30111000", "otherCurrentLiabilities": "88018000", "totalCurrentLiabilities": "138747000", "otherNonCurrentLiabilities": "13409000", "totalNonCurrentLiabilities": "494037000", "cashAndShortTermInvestments": "101020000", "commonStockSharesOutstanding": "118719000", "intangibleAssetsExcludingGoodwill": "105508000", "cashAndCashEquivalentsAtCarryingValue": "101020000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51377000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-13506000", "operatingCashflow": "-17872000", "capitalExpenditures": "20563000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "77913000", "cashflowFromInvestment": "-75563000", "stockBasedCompensation": "24194000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14541000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 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" ] } } }