{ "ticker": { "uuid": "299bc08c-c311-40bc-ba45-9e42e114694d", "symbol": "RENT", "name": "Rent the Runway Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Apparel Retail", "page_url": "https://sharemaestro.com/factors/ticker/299bc08c-c311-40bc-ba45-9e42e114694d/", "api_url": "https://sharemaestro.com/factors/api/tickers/299bc08c-c311-40bc-ba45-9e42e114694d/" }, "ticker_metadata": { "id": 7991, "uuid": "299bc08c-c311-40bc-ba45-9e42e114694d", "symbol": "RENT", "name": "Rent the Runway Inc", "asset_type": "equity", "market_cap": 133656000, "stock_exchange_id": 2, "industry": "Apparel Retail", "sector": "Consumer Cyclical", "description": "Rent the Runway, Inc. rents women's designer dresses, clothing and accessories through its stores and online platform.", "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": "299bc08c-c311-40bc-ba45-9e42e114694d", "symbol": "RENT", "name": "Rent the Runway Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Apparel Retail", "page_url": "https://sharemaestro.com/factors/ticker/299bc08c-c311-40bc-ba45-9e42e114694d/", "api_url": "https://sharemaestro.com/factors/api/tickers/299bc08c-c311-40bc-ba45-9e42e114694d/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.55, "value": 0.95, "quality": 0.11, "momentum": 0.02, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 3.33, "market_cap": 111301686.9, "pe_ratio": 3.735, "earnings_yield": 0.2677, "ebitda_to_ev": 0.4681, "shareholder_yield": 0, "roe": -0.5591, "piotroski_f_score": 5, "momentum_12_1": -0.4501, "volatility_252d": 0.8301 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2026-01-31", "financials_age_days": 127, "has_full_data": true, "completeness_score": 0.8571, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:14.526589+00:00", "batch_id": "" }, "size": { "price_close": 3.33, "market_cap": 111301686.9, "market_cap_usd": 111301686.9, "enterprise_value": 79901686.9, "shares_outstanding": 33423930, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 3.735, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.3179, "pcf_ratio": null, "pfcf_ratio": 1.8801, "ev_ebitda": 2.1364, "ev_ebit": 6.4961, "ev_sales": 0.2282, "ev_fcf": 1.3497, "earnings_yield": 0.2677, "fcf_yield": 0.7409, "price_to_sales": 0.3179, "price_to_book": null, "price_to_cashflow": null, "ebitda_to_ev": 0.4681, "sales_yield": 4.3816 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.5658, "operating_margin": 0.0351, "net_margin": 0.0851, "ebitda_margin": 0.1068, "fcf_margin": 0.1691, "roe": -0.5591, "roa": 0.1401, "roic": null, "roc_greenblatt": null, "asset_turnover": 1.646, "cash_conversion": 1.9866, "accruals_ratio": 0.1805, "sbc_to_revenue": 0.012, "piotroski_f_score": 5, "altman_z_score": -5.3815, "earnings_stability_5y": 6.1666, "revenue_stability_5y": 0.2366, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.9314, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -4.9906, "net_debt_to_ebitda": -0.8396, "debt_to_assets": 0.0268, "interest_coverage": 0.8601, "current_ratio": 0.7514, "quick_ratio": 0.7514, "net_debt": -31400000, "local_beta": 0.001, "volatility_252d": 0.8301, "volatility_60d": 1.9205, "max_drawdown_12m": -0.6308, "risk_adjusted_momentum": -0.5422 }, "growth": { "revenue_growth_1y": 0.1639, "revenue_growth_3y_cagr": 0.0362, "revenue_growth_5y_cagr": 0.1593, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.2292, "book_value_growth_1y": null, "revenue_growth": 0.1639, "earnings_growth": null }, "momentum": { "price_return_1m": -0.2975, "price_return_3m": -0.293, "price_return_6m": -0.3245, "price_return_9m": -0.4505, "price_return_12m": -0.6137, "price_return_12m_ex1m": -0.4501, "momentum_6m": -0.3245, "momentum_12m": -0.6137, "momentum_12_1": -0.4501, "distance_from_52w_high": -0.6308, "distance_from_52w_low": 0, "relative_strength": -0.7716 }, "raw_ttm": { "revenue_ttm": 350100000, "gross_profit_ttm": 198100000, "ebit_ttm": 12300000, "ebitda_ttm": 37400000, "net_income_ttm": 29800000, "eps_diluted_ttm": 0.8916, "operating_cash_flow_ttm": -8600000, "capital_expenditure_ttm": 67800000, "fcf_ttm": 59200000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 14300000, "cash_and_equivalents": 37100000, "total_current_assets": 54700000, "total_current_liabilities": 72800000, "net_ppe": null, "total_assets": 212700000, "total_debt": 5700000, "total_equity": -53300000, "net_working_capital": -49500000, "book_value_per_share": -1.5947, "retained_earnings": -1119300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -55200000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 6, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 9, "rank_pcf": 50, "rank_ev_ebitda": 4, "rank_ev_ebit": 31, "rank_earnings_yield": 6, "rank_fcf_yield": 3, "rank_dividend_yield": 98, "rank_shareholder_yield": 98, "rank_total_yield": 98, "rank_roe": 92, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 37, "rank_fcf_margin": 54, "rank_piotroski": 68, "rank_accruals": 98, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 28, "rank_momentum_12m": 97, "rank_momentum_12m_ex1m": 94, "rank_relative_strength": 98 }, "composites": { "value_composite": 5, "quality_composite": 89, "momentum_composite": 98, "growth_composite": 24, "yield_composite": 99, "svqf_composite": 4, "vc1_composite": 7, "vc2_composite": 17, "vc3_composite": 17, "trending_value_composite": null, "overall_composite": 45, "quality_value_composite": 0.3233, "os_score": 0.55, "value_percentile": 0.95, "quality_percentile": 0.11, "momentum_percentile": 0.02, "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": 86, "all_cap_buyback_rank": 84, "small_cap_core_rank": 21, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 2553, "ticker_id": 7991, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2026-01-31", "financials_age_days": 127, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:14.526589+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.33, "market_cap": 111301686.9, "market_cap_usd": 111301686.9, "enterprise_value": 79901686.9, "shares_outstanding": 33423930, "fx_rate_to_usd": null, "pe_ratio": 3.73495594, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.31791399, "pcf_ratio": null, "pfcf_ratio": 1.88009606, "ev_ebitda": 2.13640874, "ev_ebit": 6.49607211, "ev_sales": 0.22822533, "ev_fcf": 1.34969066, "earnings_yield": 0.26774078, "fcf_yield": 0.74091052, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.56583833, "operating_margin": 0.03513282, "net_margin": 0.08511854, "ebitda_margin": 0.10682662, "fcf_margin": 0.16909454, "roe": -0.55909944, "roa": 0.14010343, "roic": null, "roc_greenblatt": null, "asset_turnover": 1.64598025, "cash_conversion": 1.98657718, "accruals_ratio": 0.18053597, "sbc_to_revenue": 0.01199657, "debt_to_equity": -4.99061914, "net_debt_to_ebitda": -0.83957219, "debt_to_assets": 0.02679831, "interest_coverage": 0.86013986, "current_ratio": 0.75137363, "quick_ratio": 0.75137363, "net_debt": -31400000, "revenue_growth_1y": 0.16389628, "revenue_growth_3y_cagr": 0.03623316, "revenue_growth_5y_cagr": 0.15929515, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.22916667, "book_value_growth_1y": null, "piotroski_f_score": 5, "altman_z_score": -5.38152466, "earnings_stability_5y": 6.166577, "revenue_stability_5y": 0.23655, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.29746835, "price_return_3m": -0.29299363, "price_return_6m": -0.32454361, "price_return_9m": -0.45049505, "price_return_12m": -0.6136891, "price_return_12m_ex1m": -0.45011601, "distance_from_52w_high": -0.6308204, "distance_from_52w_low": 0, "relative_strength": -0.77163015, "local_beta": 0.001, "volatility_252d": 0.830112, "volatility_60d": 1.920491, "max_drawdown_12m": -0.6308204, "revenue_ttm": 350100000, "gross_profit_ttm": 198100000, "ebit_ttm": 12300000, "ebitda_ttm": 37400000, "net_income_ttm": 29800000, "eps_diluted_ttm": 0.89157678, "operating_cash_flow_ttm": -8600000, "capital_expenditure_ttm": 67800000, "fcf_ttm": 59200000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 14300000, "cash_and_equivalents": 37100000, "total_current_assets": 54700000, "total_current_liabilities": 72800000, "net_ppe": null, "total_assets": 212700000, "total_debt": 5700000, "total_equity": -53300000, "net_working_capital": -49500000, "book_value_per_share": -1.59466586, "retained_earnings": -1119300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -55200000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 6, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 9, "rank_pcf": 50, "rank_ev_ebitda": 4, "rank_ev_ebit": 31, "rank_earnings_yield": 6, "rank_fcf_yield": 3, "rank_dividend_yield": 98, "rank_shareholder_yield": 98, "rank_total_yield": 98, "rank_roe": 92, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 37, "rank_fcf_margin": 54, "rank_piotroski": 68, "rank_accruals": 98, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 28, "rank_momentum_12m": 97, "rank_momentum_12m_ex1m": 94, "rank_relative_strength": 98, "value_composite": 5, "quality_composite": 89, "momentum_composite": 98, "growth_composite": 24, "yield_composite": 99, "svqf_composite": 4, "vc1_composite": 7, "vc2_composite": 17, "vc3_composite": 17, "trending_value_composite": null, "overall_composite": 45, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 86, "all_cap_buyback_rank": 84, "small_cap_core_rank": 21, "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": 3.33, "os": 0.55, "value": 0.95, "quality": 0.11, "momentum": 0.02, "confidence": 0.848, "coverage": 0.848, "pe_ratio": 3.735, "earnings_yield": 0.2677, "shareholder_yield": 0, "roe": -0.5591, "momentum_12_1": -0.4501, "complete_fields": { "id": 2553, "ticker_id": 7991, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2026-01-31", "financials_age_days": 127, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:14.526589+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.33, "market_cap": 111301686.9, "market_cap_usd": 111301686.9, "enterprise_value": 79901686.9, "shares_outstanding": 33423930, "fx_rate_to_usd": null, "pe_ratio": 3.73495594, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.31791399, "pcf_ratio": null, "pfcf_ratio": 1.88009606, "ev_ebitda": 2.13640874, "ev_ebit": 6.49607211, "ev_sales": 0.22822533, "ev_fcf": 1.34969066, "earnings_yield": 0.26774078, "fcf_yield": 0.74091052, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.56583833, "operating_margin": 0.03513282, "net_margin": 0.08511854, "ebitda_margin": 0.10682662, "fcf_margin": 0.16909454, "roe": -0.55909944, "roa": 0.14010343, "roic": null, "roc_greenblatt": null, "asset_turnover": 1.64598025, "cash_conversion": 1.98657718, "accruals_ratio": 0.18053597, "sbc_to_revenue": 0.01199657, "debt_to_equity": -4.99061914, "net_debt_to_ebitda": -0.83957219, "debt_to_assets": 0.02679831, "interest_coverage": 0.86013986, "current_ratio": 0.75137363, "quick_ratio": 0.75137363, "net_debt": -31400000, "revenue_growth_1y": 0.16389628, "revenue_growth_3y_cagr": 0.03623316, "revenue_growth_5y_cagr": 0.15929515, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.22916667, "book_value_growth_1y": null, "piotroski_f_score": 5, "altman_z_score": -5.38152466, "earnings_stability_5y": 6.166577, "revenue_stability_5y": 0.23655, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.29746835, "price_return_3m": -0.29299363, "price_return_6m": -0.32454361, "price_return_9m": -0.45049505, "price_return_12m": -0.6136891, "price_return_12m_ex1m": -0.45011601, "distance_from_52w_high": -0.6308204, "distance_from_52w_low": 0, "relative_strength": -0.77163015, "local_beta": 0.001, "volatility_252d": 0.830112, "volatility_60d": 1.920491, "max_drawdown_12m": -0.6308204, "revenue_ttm": 350100000, "gross_profit_ttm": 198100000, "ebit_ttm": 12300000, "ebitda_ttm": 37400000, "net_income_ttm": 29800000, "eps_diluted_ttm": 0.89157678, "operating_cash_flow_ttm": -8600000, "capital_expenditure_ttm": 67800000, "fcf_ttm": 59200000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 14300000, "cash_and_equivalents": 37100000, "total_current_assets": 54700000, "total_current_liabilities": 72800000, "net_ppe": null, "total_assets": 212700000, "total_debt": 5700000, "total_equity": -53300000, "net_working_capital": -49500000, "book_value_per_share": -1.59466586, "retained_earnings": -1119300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -55200000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 6, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 9, "rank_pcf": 50, "rank_ev_ebitda": 4, "rank_ev_ebit": 31, "rank_earnings_yield": 6, "rank_fcf_yield": 3, "rank_dividend_yield": 98, "rank_shareholder_yield": 98, "rank_total_yield": 98, "rank_roe": 92, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 37, "rank_fcf_margin": 54, "rank_piotroski": 68, "rank_accruals": 98, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 28, "rank_momentum_12m": 97, "rank_momentum_12m_ex1m": 94, "rank_relative_strength": 98, "value_composite": 5, "quality_composite": 89, "momentum_composite": 98, "growth_composite": 24, "yield_composite": 99, "svqf_composite": 4, "vc1_composite": 7, "vc2_composite": 17, "vc3_composite": 17, "trending_value_composite": null, "overall_composite": 45, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 86, "all_cap_buyback_rank": 84, "small_cap_core_rank": 21, "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": "2026-01-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:46.119240+00:00", "is_restated": false, "income_statement": { "revenue": 329800000, "cost_of_revenue": 133800000, "gross_profit": 196000000, "ebit": 12400000, "ebitda": 22300000, "pretax_income": 22700000, "tax_provision": -100000, "net_income": 22600000, "net_income_to_common": 22600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50400000, "total_current_assets": 66700000, "total_assets": 221000000, "short_term_debt": 6000000, "long_term_debt": 156600000, "total_debt": 162600000, "total_liabilities": 257100000, "total_equity": -36100000, "shares_outstanding": 11997493, "goodwill_and_intangibles": 2000000 }, "cash_flow": { "operating_cash_flow": 3500000, "capital_expenditure": 50100000, "free_cash_flow": 53600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158436, "ticker_id": 7991, "period_end_date": "2026-01-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:46.119240+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12400000", "ebitda": "22300000", "netIncome": "22600000", "grossProfit": "196000000", "depreciation": "None", "totalRevenue": "329800000", "costOfRevenue": "133800000", "interestIncome": "None", "incomeBeforeTax": "22700000", "interestExpense": "20300000", "operatingIncome": "-57500000", "fiscalDateEnding": "2026-01-31", "incomeTaxExpense": "-100000", "reportedCurrency": "USD", "netInterestIncome": "-20300000", "nonInterestIncome": "None", "operatingExpenses": "253500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "39300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9900000", "sellingGeneralAndAdministrative": "88800000", "netIncomeFromContinuingOperations": "22600000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "221000000", "longTermDebt": "156600000", "shortTermDebt": "6000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-01-31", "intangibleAssets": "2000000", "reportedCurrency": "USD", "retainedEarnings": "-1100400000", "totalLiabilities": "257100000", "otherCurrentAssets": "16300000", "totalCurrentAssets": "66700000", "currentLongTermDebt": "400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "154300000", "currentAccountsPayable": "9900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "198300000", "totalShareholderEquity": "-36100000", "capitalLeaseObligations": "41300000", "otherCurrentLiabilities": "35300000", "totalCurrentLiabilities": "63200000", "otherNonCurrentLiabilities": "1600000", "totalNonCurrentLiabilities": "193900000", "cashAndShortTermInvestments": "50400000", "commonStockSharesOutstanding": "11997493", "intangibleAssetsExcludingGoodwill": "2000000", "cashAndCashEquivalentsAtCarryingValue": "50400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-01-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3500000", "capitalExpenditures": "50100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18600000", "cashflowFromInvestment": "-49500000", "stockBasedCompensation": "4200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 329800000, "cost_of_revenue": 133800000, "gross_profit": 196000000, "research_and_development": 39300000, "selling_general_admin": 88800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12400000, "depreciation_amortisation": 9900000, "ebitda": 22300000, "interest_expense": 20300000, "interest_income": null, "other_non_operating": null, "pretax_income": 22700000, "tax_provision": -100000, "effective_tax_rate": null, "net_income": 22600000, "net_income_continuing_ops": 22600000, "net_income_to_common": 22600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50400000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 66700000, "net_ppe": null, "goodwill": null, "intangible_assets": 2000000, "goodwill_and_intangibles": 2000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 154300000, "total_assets": 221000000, "short_term_debt": 6000000, "accounts_payable": 9900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 63200000, "long_term_debt": 156600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 193900000, "total_liabilities": 257100000, "total_debt": 162600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1100400000, "total_equity": -36100000, "shares_outstanding": 11997493, "operating_cash_flow": 3500000, "stock_based_compensation": 4200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -49500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 18600000, "free_cash_flow": 53600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12400000", "ebitda": "22300000", "netIncome": "22600000", "grossProfit": "196000000", "depreciation": "None", "totalRevenue": "329800000", "costOfRevenue": "133800000", "interestIncome": "None", "incomeBeforeTax": "22700000", "interestExpense": "20300000", "operatingIncome": "-57500000", "fiscalDateEnding": "2026-01-31", "incomeTaxExpense": "-100000", "reportedCurrency": "USD", "netInterestIncome": "-20300000", "nonInterestIncome": "None", "operatingExpenses": "253500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "39300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9900000", "sellingGeneralAndAdministrative": "88800000", "netIncomeFromContinuingOperations": "22600000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "221000000", "longTermDebt": "156600000", "shortTermDebt": "6000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-01-31", "intangibleAssets": "2000000", "reportedCurrency": "USD", "retainedEarnings": "-1100400000", "totalLiabilities": "257100000", "otherCurrentAssets": "16300000", "totalCurrentAssets": "66700000", "currentLongTermDebt": "400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "154300000", "currentAccountsPayable": "9900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "198300000", "totalShareholderEquity": "-36100000", "capitalLeaseObligations": "41300000", "otherCurrentLiabilities": "35300000", "totalCurrentLiabilities": "63200000", "otherNonCurrentLiabilities": "1600000", "totalNonCurrentLiabilities": "193900000", "cashAndShortTermInvestments": "50400000", "commonStockSharesOutstanding": "11997493", "intangibleAssetsExcludingGoodwill": "2000000", "cashAndCashEquivalentsAtCarryingValue": "50400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-01-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3500000", "capitalExpenditures": "50100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18600000", "cashflowFromInvestment": "-49500000", "stockBasedCompensation": "4200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-01-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:46.119240+00:00", "is_restated": false, "income_statement": { "revenue": 306200000, "cost_of_revenue": 238500000, "gross_profit": 67700000, "ebit": -45400000, "ebitda": 76800000, "pretax_income": -69600000, "tax_provision": 300000, "net_income": -69900000, "net_income_to_common": -69900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77400000, "total_current_assets": 93900000, "total_assets": 509600000, "short_term_debt": 6100000, "long_term_debt": 333700000, "total_debt": 339800000, "total_liabilities": 692100000, "total_equity": -182500000, "shares_outstanding": 3777000, "goodwill_and_intangibles": 2400000 }, "cash_flow": { "operating_cash_flow": 12900000, "capital_expenditure": 53600000, "free_cash_flow": 66500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158441, "ticker_id": 7991, "period_end_date": "2025-01-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:46.119240+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-45400000", "ebitda": "76800000", "netIncome": "-69900000", "grossProfit": "67700000", "depreciation": "None", "totalRevenue": "306200000", "costOfRevenue": "238500000", "interestIncome": "None", "incomeBeforeTax": "-69600000", "interestExpense": "24200000", "operatingIncome": "-47300000", "fiscalDateEnding": "2025-01-31", "incomeTaxExpense": "300000", "reportedCurrency": "USD", "netInterestIncome": "-24200000", "nonInterestIncome": "None", "operatingExpenses": "115000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "238500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122200000", "sellingGeneralAndAdministrative": "86800000", "netIncomeFromContinuingOperations": "-69900000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "509600000", "longTermDebt": "333700000", "shortTermDebt": "6100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-01-31", "intangibleAssets": "2400000", "reportedCurrency": "USD", "retainedEarnings": "-1123000000", "totalLiabilities": "692100000", "otherCurrentAssets": "16500000", "totalCurrentAssets": "93900000", "currentLongTermDebt": "1400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "415700000", "currentAccountsPayable": "13100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "380800000", "totalShareholderEquity": "-182500000", "capitalLeaseObligations": "45700000", "otherCurrentLiabilities": "16300000", "totalCurrentLiabilities": "47400000", "otherNonCurrentLiabilities": "400000", "totalNonCurrentLiabilities": "644700000", "cashAndShortTermInvestments": "77400000", "commonStockSharesOutstanding": "3777000", "intangibleAssetsExcludingGoodwill": "2400000", "cashAndCashEquivalentsAtCarryingValue": "77400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-69900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-01-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "12900000", "capitalExpenditures": "53600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-300000", "cashflowFromInvestment": "-20100000", "stockBasedCompensation": "9700000", "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": "58700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 306200000, "cost_of_revenue": 238500000, "gross_profit": 67700000, "research_and_development": null, "selling_general_admin": 86800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -45400000, "depreciation_amortisation": 122200000, "ebitda": 76800000, "interest_expense": 24200000, "interest_income": null, "other_non_operating": null, "pretax_income": -69600000, "tax_provision": 300000, "effective_tax_rate": null, "net_income": -69900000, "net_income_continuing_ops": -69900000, "net_income_to_common": -69900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 77400000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 93900000, "net_ppe": null, "goodwill": null, "intangible_assets": 2400000, "goodwill_and_intangibles": 2400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 415700000, "total_assets": 509600000, "short_term_debt": 6100000, "accounts_payable": 13100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 47400000, "long_term_debt": 333700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 644700000, "total_liabilities": 692100000, "total_debt": 339800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1123000000, "total_equity": -182500000, "shares_outstanding": 3777000, "operating_cash_flow": 12900000, "stock_based_compensation": 9700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -300000, "free_cash_flow": 66500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-45400000", "ebitda": "76800000", "netIncome": "-69900000", "grossProfit": "67700000", "depreciation": "None", "totalRevenue": "306200000", "costOfRevenue": "238500000", "interestIncome": "None", "incomeBeforeTax": "-69600000", "interestExpense": "24200000", "operatingIncome": "-47300000", "fiscalDateEnding": "2025-01-31", "incomeTaxExpense": "300000", "reportedCurrency": "USD", "netInterestIncome": "-24200000", "nonInterestIncome": "None", "operatingExpenses": "115000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "238500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122200000", "sellingGeneralAndAdministrative": "86800000", "netIncomeFromContinuingOperations": "-69900000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "509600000", "longTermDebt": "333700000", "shortTermDebt": "6100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-01-31", "intangibleAssets": "2400000", "reportedCurrency": "USD", "retainedEarnings": "-1123000000", "totalLiabilities": "692100000", "otherCurrentAssets": "16500000", "totalCurrentAssets": "93900000", "currentLongTermDebt": "1400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "415700000", "currentAccountsPayable": "13100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "380800000", "totalShareholderEquity": "-182500000", "capitalLeaseObligations": "45700000", "otherCurrentLiabilities": "16300000", "totalCurrentLiabilities": "47400000", "otherNonCurrentLiabilities": "400000", "totalNonCurrentLiabilities": "644700000", "cashAndShortTermInvestments": "77400000", "commonStockSharesOutstanding": "3777000", "intangibleAssetsExcludingGoodwill": "2400000", "cashAndCashEquivalentsAtCarryingValue": "77400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-69900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-01-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "12900000", "capitalExpenditures": "53600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-300000", "cashflowFromInvestment": "-20100000", "stockBasedCompensation": "9700000", "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": "58700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-01-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:46.119240+00:00", "is_restated": false, "income_statement": { "revenue": 298200000, "cost_of_revenue": 237400000, "gross_profit": 60800000, "ebit": -79300000, "ebitda": 25700000, "pretax_income": -113000000, "tax_provision": 200000, "net_income": -113200000, "net_income_to_common": -113200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84000000, "total_current_assets": 102200000, "total_assets": 534600000, "short_term_debt": 4600000, "long_term_debt": 306700000, "total_debt": 311300000, "total_liabilities": 656900000, "total_equity": -122300000, "shares_outstanding": 3418382, "goodwill_and_intangibles": 3400000 }, "cash_flow": { "operating_cash_flow": -15700000, "capital_expenditure": 82500000, "free_cash_flow": 66800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158446, "ticker_id": 7991, "period_end_date": "2024-01-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:46.119240+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-79300000", "ebitda": "25700000", "netIncome": "-113200000", "grossProfit": "60800000", "depreciation": "None", "totalRevenue": "298200000", "costOfRevenue": "237400000", "interestIncome": "None", "incomeBeforeTax": "-113000000", "interestExpense": "33700000", "operatingIncome": "-72000000", "fiscalDateEnding": "2024-01-31", "incomeTaxExpense": "200000", "reportedCurrency": "USD", "netInterestIncome": "-33700000", "nonInterestIncome": "None", "operatingExpenses": "132800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "49100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "237400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105000000", "sellingGeneralAndAdministrative": "101600000", "netIncomeFromContinuingOperations": "-113200000" }, "balance": { "goodwill": "None", "inventory": "3900000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "534600000", "longTermDebt": "306700000", "shortTermDebt": "4600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-01-31", "intangibleAssets": "3400000", "reportedCurrency": "USD", "retainedEarnings": "-1053099999", "totalLiabilities": "656900000", "otherCurrentAssets": "16900000", "totalCurrentAssets": "102200000", "currentLongTermDebt": "1200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "432400000", "currentAccountsPayable": "11800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "356600000", "totalShareholderEquity": "-122300000", "capitalLeaseObligations": "48700000", "otherCurrentLiabilities": "18900000", "totalCurrentLiabilities": "48100000", "otherNonCurrentLiabilities": "700000", "totalNonCurrentLiabilities": "608800000", "cashAndShortTermInvestments": "84000000", "commonStockSharesOutstanding": "3418382", "intangibleAssetsExcludingGoodwill": "3400000", "cashAndCashEquivalentsAtCarryingValue": "84000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-113200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-01-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-15700000", "capitalExpenditures": "82500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "700000", "cashflowFromInvestment": "-54600000", "stockBasedCompensation": "26200000", "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": "58700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 298200000, "cost_of_revenue": 237400000, "gross_profit": 60800000, "research_and_development": 49100000, "selling_general_admin": 101600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -79300000, "depreciation_amortisation": 105000000, "ebitda": 25700000, "interest_expense": 33700000, "interest_income": null, "other_non_operating": null, "pretax_income": -113000000, "tax_provision": 200000, "effective_tax_rate": null, "net_income": -113200000, "net_income_continuing_ops": -113200000, "net_income_to_common": -113200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 84000000, "short_term_investments": null, "net_receivables": 1300000, "inventory": 3900000, "other_current_assets": null, "total_current_assets": 102200000, "net_ppe": null, "goodwill": null, "intangible_assets": 3400000, "goodwill_and_intangibles": 3400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 432400000, "total_assets": 534600000, "short_term_debt": 4600000, "accounts_payable": 11800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 48100000, "long_term_debt": 306700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 608800000, "total_liabilities": 656900000, "total_debt": 311300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1053099999, "total_equity": -122300000, "shares_outstanding": 3418382, "operating_cash_flow": -15700000, "stock_based_compensation": 26200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 82500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -54600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 700000, "free_cash_flow": 66800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-79300000", "ebitda": "25700000", "netIncome": "-113200000", "grossProfit": "60800000", "depreciation": "None", "totalRevenue": "298200000", "costOfRevenue": "237400000", "interestIncome": "None", "incomeBeforeTax": "-113000000", "interestExpense": "33700000", "operatingIncome": "-72000000", "fiscalDateEnding": "2024-01-31", "incomeTaxExpense": "200000", "reportedCurrency": "USD", "netInterestIncome": "-33700000", "nonInterestIncome": "None", "operatingExpenses": "132800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "49100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "237400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105000000", "sellingGeneralAndAdministrative": "101600000", "netIncomeFromContinuingOperations": "-113200000" }, "balance": { "goodwill": "None", "inventory": "3900000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "534600000", "longTermDebt": "306700000", "shortTermDebt": "4600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-01-31", "intangibleAssets": "3400000", "reportedCurrency": "USD", "retainedEarnings": "-1053099999", "totalLiabilities": "656900000", "otherCurrentAssets": "16900000", "totalCurrentAssets": "102200000", "currentLongTermDebt": "1200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "432400000", "currentAccountsPayable": "11800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "356600000", "totalShareholderEquity": "-122300000", "capitalLeaseObligations": "48700000", "otherCurrentLiabilities": "18900000", "totalCurrentLiabilities": "48100000", "otherNonCurrentLiabilities": "700000", "totalNonCurrentLiabilities": "608800000", "cashAndShortTermInvestments": "84000000", "commonStockSharesOutstanding": "3418382", "intangibleAssetsExcludingGoodwill": "3400000", "cashAndCashEquivalentsAtCarryingValue": "84000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-113200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-01-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-15700000", "capitalExpenditures": "82500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "700000", "cashflowFromInvestment": "-54600000", "stockBasedCompensation": "26200000", "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": "58700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-01-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:46.119240+00:00", "is_restated": false, "income_statement": { "revenue": 296400000, "cost_of_revenue": 241300000, "gross_profit": 55100000, "ebit": -102100000, "ebitda": -4700000, "pretax_income": -138900000, "tax_provision": -200000, "net_income": -138700000, "net_income_to_common": -138700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 154500000, "total_current_assets": 172100000, "total_assets": 336200000, "short_term_debt": 4400000, "long_term_debt": 272500000, "total_debt": 276900000, "total_liabilities": 371500000, "total_equity": -35300000, "shares_outstanding": 3212746, "goodwill_and_intangibles": 4100000 }, "cash_flow": { "operating_cash_flow": -47700000, "capital_expenditure": 71000000, "free_cash_flow": 23300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158451, "ticker_id": 7991, "period_end_date": "2023-01-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:46.119240+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-102100000", "ebitda": "-4700000", "netIncome": "-138700000", "grossProfit": "55100000", "depreciation": "None", "totalRevenue": "296400000", "costOfRevenue": "241300000", "interestIncome": "None", "incomeBeforeTax": "-138900000", "interestExpense": "36800000", "operatingIncome": "-82100000", "fiscalDateEnding": "2023-01-31", "incomeTaxExpense": "-200000", "reportedCurrency": "USD", "netInterestIncome": "-36800000", "nonInterestIncome": "None", "operatingExpenses": "137200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "55400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "241300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97400000", "sellingGeneralAndAdministrative": "109000000", "netIncomeFromContinuingOperations": "-138700000" }, "balance": { "goodwill": "None", "inventory": "-900000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "336200000", "longTermDebt": "272500000", "shortTermDebt": "4400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-01-31", "intangibleAssets": "4100000", "reportedCurrency": "USD", "retainedEarnings": "-939900000", "totalLiabilities": "371500000", "otherCurrentAssets": "13600000", "totalCurrentAssets": "172100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "164100000", "currentAccountsPayable": "17700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "44700000", "shortLongTermDebtTotal": "315200000", "totalShareholderEquity": "-35300000", "capitalLeaseObligations": "42700000", "otherCurrentLiabilities": "23200000", "totalCurrentLiabilities": "60000000", "otherNonCurrentLiabilities": "38300000", "totalNonCurrentLiabilities": "311500000", "cashAndShortTermInvestments": "154500000", "commonStockSharesOutstanding": "3212746", "intangibleAssetsExcludingGoodwill": "4100000", "cashAndCashEquivalentsAtCarryingValue": "154500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-138700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-01-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-47700000", "capitalExpenditures": "71000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4000000", "cashflowFromInvestment": "-44300000", "stockBasedCompensation": "25400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-96000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 296400000, "cost_of_revenue": 241300000, "gross_profit": 55100000, "research_and_development": 55400000, "selling_general_admin": 109000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -102100000, "depreciation_amortisation": 97400000, "ebitda": -4700000, "interest_expense": 36800000, "interest_income": null, "other_non_operating": null, "pretax_income": -138900000, "tax_provision": -200000, "effective_tax_rate": null, "net_income": -138700000, "net_income_continuing_ops": -138700000, "net_income_to_common": -138700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 154500000, "short_term_investments": null, "net_receivables": 4000000, "inventory": -900000, "other_current_assets": null, "total_current_assets": 172100000, "net_ppe": null, "goodwill": null, "intangible_assets": 4100000, "goodwill_and_intangibles": 4100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 164100000, "total_assets": 336200000, "short_term_debt": 4400000, "accounts_payable": 17700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 60000000, "long_term_debt": 272500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 311500000, "total_liabilities": 371500000, "total_debt": 276900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -939900000, "total_equity": -35300000, "shares_outstanding": 3212746, "operating_cash_flow": -47700000, "stock_based_compensation": 25400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 71000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -44300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4000000, "free_cash_flow": 23300000, "net_change_in_cash": -96000000 }, "raw_data": { "income": { "ebit": "-102100000", "ebitda": "-4700000", "netIncome": "-138700000", "grossProfit": "55100000", "depreciation": "None", "totalRevenue": "296400000", "costOfRevenue": "241300000", "interestIncome": "None", "incomeBeforeTax": "-138900000", "interestExpense": "36800000", "operatingIncome": "-82100000", "fiscalDateEnding": "2023-01-31", "incomeTaxExpense": "-200000", "reportedCurrency": "USD", "netInterestIncome": "-36800000", "nonInterestIncome": "None", "operatingExpenses": "137200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "55400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "241300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97400000", "sellingGeneralAndAdministrative": "109000000", "netIncomeFromContinuingOperations": "-138700000" }, "balance": { "goodwill": "None", "inventory": "-900000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "336200000", "longTermDebt": "272500000", "shortTermDebt": "4400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-01-31", "intangibleAssets": "4100000", "reportedCurrency": "USD", "retainedEarnings": "-939900000", "totalLiabilities": "371500000", "otherCurrentAssets": "13600000", "totalCurrentAssets": "172100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "164100000", "currentAccountsPayable": "17700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "44700000", "shortLongTermDebtTotal": "315200000", "totalShareholderEquity": "-35300000", "capitalLeaseObligations": "42700000", "otherCurrentLiabilities": "23200000", "totalCurrentLiabilities": "60000000", "otherNonCurrentLiabilities": "38300000", "totalNonCurrentLiabilities": "311500000", "cashAndShortTermInvestments": "154500000", "commonStockSharesOutstanding": "3212746", "intangibleAssetsExcludingGoodwill": "4100000", "cashAndCashEquivalentsAtCarryingValue": "154500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-138700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-01-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-47700000", "capitalExpenditures": "71000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4000000", "cashflowFromInvestment": "-44300000", "stockBasedCompensation": "25400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-96000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-01-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:46.119240+00:00", "is_restated": false, "income_statement": { "revenue": 203300000, "cost_of_revenue": 194400000, "gross_profit": 8900000, "ebit": -159100000, "ebitda": -67200000, "pretax_income": -212100000, "tax_provision": -300000, "net_income": -211800000, "net_income_to_common": -211800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 247600000, "total_current_assets": 264700000, "total_assets": 447500000, "short_term_debt": 5600000, "long_term_debt": 260800000, "total_debt": 266400000, "total_liabilities": 376400000, "total_equity": 71100000, "shares_outstanding": 3151839, "goodwill_and_intangibles": 6400000 }, "cash_flow": { "operating_cash_flow": -42300000, "capital_expenditure": 41100000, "free_cash_flow": -1200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158456, "ticker_id": 7991, "period_end_date": "2022-01-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:46.119240+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-159100000", "ebitda": "-67200000", "netIncome": "-211800000", "grossProfit": "8900000", "depreciation": "None", "totalRevenue": "203300000", "costOfRevenue": "194400000", "interestIncome": "None", "incomeBeforeTax": "-212100000", "interestExpense": "53000000", "operatingIncome": "-122000000", "fiscalDateEnding": "2022-01-31", "incomeTaxExpense": "-300000", "reportedCurrency": "USD", "netInterestIncome": "-53000000", "nonInterestIncome": "None", "operatingExpenses": "130900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "45300000", "otherNonOperatingIncome": "-33200000", "costofGoodsAndServicesSold": "194400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91900000", "sellingGeneralAndAdministrative": "104400000", "netIncomeFromContinuingOperations": "-211800000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "447500000", "longTermDebt": "260800000", "shortTermDebt": "5600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-01-31", "intangibleAssets": "6400000", "reportedCurrency": "USD", "retainedEarnings": "-801200000", "totalLiabilities": "376400000", "otherCurrentAssets": "17100000", "totalCurrentAssets": "264700000", "currentLongTermDebt": "3500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "182800000", "currentAccountsPayable": "22600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "88700000", "shortLongTermDebtTotal": "312800000", "totalShareholderEquity": "71100000", "capitalLeaseObligations": "52000000", "otherCurrentLiabilities": "28600000", "totalCurrentLiabilities": "68800000", "otherNonCurrentLiabilities": "400000", "totalNonCurrentLiabilities": "307599999", "cashAndShortTermInvestments": "247600000", "commonStockSharesOutstanding": "3151839", "intangibleAssetsExcludingGoodwill": "6400000", "cashAndCashEquivalentsAtCarryingValue": "247600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-211800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-01-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-42300000", "capitalExpenditures": "41100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "215200000", "cashflowFromInvestment": "-22500000", "stockBasedCompensation": "26600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "150400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "351800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 203300000, "cost_of_revenue": 194400000, "gross_profit": 8900000, "research_and_development": 45300000, "selling_general_admin": 104400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -159100000, "depreciation_amortisation": 91900000, "ebitda": -67200000, "interest_expense": 53000000, "interest_income": null, "other_non_operating": null, "pretax_income": -212100000, "tax_provision": -300000, "effective_tax_rate": null, "net_income": -211800000, "net_income_continuing_ops": -211800000, "net_income_to_common": -211800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 247600000, "short_term_investments": null, "net_receivables": 4800000, "inventory": null, "other_current_assets": null, "total_current_assets": 264700000, "net_ppe": null, "goodwill": null, "intangible_assets": 6400000, "goodwill_and_intangibles": 6400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 182800000, "total_assets": 447500000, "short_term_debt": 5600000, "accounts_payable": 22600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 68800000, "long_term_debt": 260800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 307599999, "total_liabilities": 376400000, "total_debt": 266400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -801200000, "total_equity": 71100000, "shares_outstanding": 3151839, "operating_cash_flow": -42300000, "stock_based_compensation": 26600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 215200000, "free_cash_flow": -1200000, "net_change_in_cash": 150400000 }, "raw_data": { "income": { "ebit": "-159100000", "ebitda": "-67200000", "netIncome": "-211800000", "grossProfit": "8900000", "depreciation": "None", "totalRevenue": "203300000", "costOfRevenue": "194400000", "interestIncome": "None", "incomeBeforeTax": "-212100000", "interestExpense": "53000000", "operatingIncome": "-122000000", "fiscalDateEnding": "2022-01-31", "incomeTaxExpense": "-300000", "reportedCurrency": "USD", "netInterestIncome": "-53000000", "nonInterestIncome": "None", "operatingExpenses": "130900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "45300000", "otherNonOperatingIncome": "-33200000", "costofGoodsAndServicesSold": "194400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91900000", "sellingGeneralAndAdministrative": "104400000", "netIncomeFromContinuingOperations": "-211800000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "447500000", "longTermDebt": "260800000", "shortTermDebt": "5600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-01-31", "intangibleAssets": "6400000", "reportedCurrency": "USD", "retainedEarnings": "-801200000", "totalLiabilities": "376400000", "otherCurrentAssets": "17100000", "totalCurrentAssets": "264700000", "currentLongTermDebt": "3500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "182800000", "currentAccountsPayable": "22600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "88700000", "shortLongTermDebtTotal": "312800000", "totalShareholderEquity": "71100000", "capitalLeaseObligations": "52000000", "otherCurrentLiabilities": "28600000", "totalCurrentLiabilities": "68800000", "otherNonCurrentLiabilities": "400000", "totalNonCurrentLiabilities": "307599999", "cashAndShortTermInvestments": "247600000", "commonStockSharesOutstanding": "3151839", "intangibleAssetsExcludingGoodwill": "6400000", "cashAndCashEquivalentsAtCarryingValue": "247600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-211800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-01-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-42300000", "capitalExpenditures": "41100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "215200000", "cashflowFromInvestment": "-22500000", "stockBasedCompensation": "26600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "150400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "351800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-01-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:46.119240+00:00", "is_restated": false, "income_statement": { "revenue": 157500000, "cost_of_revenue": 181000000, "gross_profit": -23500000, "ebit": -124500000, "ebitda": -52200000, "pretax_income": -171100000, "tax_provision": 78600000, "net_income": -171100000, "net_income_to_common": -171100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 95300000, "total_current_assets": 103400000, "total_assets": 320700000, "short_term_debt": 7600000, "long_term_debt": 355100000, "total_debt": 362700000, "total_liabilities": 459300000, "total_equity": -138600000, "shares_outstanding": 3270933, "goodwill_and_intangibles": 7800000 }, "cash_flow": { "operating_cash_flow": -42800000, "capital_expenditure": 78700000, "free_cash_flow": 35900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158461, "ticker_id": 7991, "period_end_date": "2021-01-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:46.119240+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-124500000", "ebitda": "-52200000", "netIncome": "-171100000", "grossProfit": "-23500000", "depreciation": "None", "totalRevenue": "157500000", "costOfRevenue": "181000000", "interestIncome": "None", "incomeBeforeTax": "-171100000", "interestExpense": "46600000", "operatingIncome": "-108800000", "fiscalDateEnding": "2021-01-31", "incomeTaxExpense": "78600000", "reportedCurrency": "USD", "netInterestIncome": "-46600000", "nonInterestIncome": "None", "operatingExpenses": "85300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "37700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "181000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72300000", "sellingGeneralAndAdministrative": "77200000", "netIncomeFromContinuingOperations": "-171100000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "320700000", "longTermDebt": "355100000", "shortTermDebt": "7600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-01-31", "intangibleAssets": "7800000", "reportedCurrency": "USD", "retainedEarnings": "-589400000", "totalLiabilities": "459300000", "otherCurrentAssets": "8100000", "totalCurrentAssets": "103400000", "currentLongTermDebt": "900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "217299999", "currentAccountsPayable": "11500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "99600000", "shortLongTermDebtTotal": "414200000", "totalShareholderEquity": "-138600000", "capitalLeaseObligations": "58200000", "otherCurrentLiabilities": "14900000", "totalCurrentLiabilities": "40600000", "otherNonCurrentLiabilities": "300000", "totalNonCurrentLiabilities": "418700000", "cashAndShortTermInvestments": "95300000", "commonStockSharesOutstanding": "3270933", "intangibleAssetsExcludingGoodwill": "7800000", "cashAndCashEquivalentsAtCarryingValue": "95300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-171100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-01-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-42800000", "capitalExpenditures": "78700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "168500000", "cashflowFromInvestment": "-58400000", "stockBasedCompensation": "8200000", "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": "80000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 157500000, "cost_of_revenue": 181000000, "gross_profit": -23500000, "research_and_development": 37700000, "selling_general_admin": 77200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -124500000, "depreciation_amortisation": 72300000, "ebitda": -52200000, "interest_expense": 46600000, "interest_income": null, "other_non_operating": null, "pretax_income": -171100000, "tax_provision": 78600000, "effective_tax_rate": null, "net_income": -171100000, "net_income_continuing_ops": -171100000, "net_income_to_common": -171100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 95300000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 103400000, "net_ppe": null, "goodwill": null, "intangible_assets": 7800000, "goodwill_and_intangibles": 7800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 217299999, "total_assets": 320700000, "short_term_debt": 7600000, "accounts_payable": 11500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 40600000, "long_term_debt": 355100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 418700000, "total_liabilities": 459300000, "total_debt": 362700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -589400000, "total_equity": -138600000, "shares_outstanding": 3270933, "operating_cash_flow": -42800000, "stock_based_compensation": 8200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 78700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -58400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 168500000, "free_cash_flow": 35900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-124500000", "ebitda": "-52200000", "netIncome": "-171100000", "grossProfit": "-23500000", "depreciation": "None", "totalRevenue": "157500000", "costOfRevenue": "181000000", "interestIncome": "None", "incomeBeforeTax": "-171100000", "interestExpense": "46600000", "operatingIncome": "-108800000", "fiscalDateEnding": "2021-01-31", "incomeTaxExpense": "78600000", "reportedCurrency": "USD", "netInterestIncome": "-46600000", "nonInterestIncome": "None", "operatingExpenses": "85300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "37700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "181000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72300000", "sellingGeneralAndAdministrative": "77200000", "netIncomeFromContinuingOperations": "-171100000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "320700000", "longTermDebt": "355100000", "shortTermDebt": "7600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-01-31", "intangibleAssets": "7800000", "reportedCurrency": "USD", "retainedEarnings": "-589400000", "totalLiabilities": "459300000", "otherCurrentAssets": "8100000", "totalCurrentAssets": "103400000", "currentLongTermDebt": "900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "217299999", "currentAccountsPayable": "11500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "99600000", "shortLongTermDebtTotal": "414200000", "totalShareholderEquity": "-138600000", "capitalLeaseObligations": "58200000", "otherCurrentLiabilities": "14900000", "totalCurrentLiabilities": "40600000", "otherNonCurrentLiabilities": "300000", "totalNonCurrentLiabilities": "418700000", "cashAndShortTermInvestments": "95300000", "commonStockSharesOutstanding": "3270933", "intangibleAssetsExcludingGoodwill": "7800000", "cashAndCashEquivalentsAtCarryingValue": "95300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-171100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-01-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-42800000", "capitalExpenditures": "78700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "168500000", "cashflowFromInvestment": "-58400000", "stockBasedCompensation": "8200000", "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": "80000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-01-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:46.119240+00:00", "is_restated": false, "income_statement": { "revenue": 256900000, "cost_of_revenue": 236300000, "gross_profit": 20600000, "ebit": -130100000, "ebitda": -61600000, "pretax_income": -154100000, "tax_provision": -200000, "net_income": -153900000, "net_income_to_common": -153900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31400000, "total_current_assets": 46900000, "total_assets": 275900000, "short_term_debt": 5100000, "long_term_debt": 215100000, "total_debt": 220200000, "total_liabilities": 309700000, "total_equity": -33800000, "shares_outstanding": 3270933, "goodwill_and_intangibles": 9000000 }, "cash_flow": { "operating_cash_flow": -37600000, "capital_expenditure": 161500000, "free_cash_flow": 123900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158463, "ticker_id": 7991, "period_end_date": "2020-01-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:46.119240+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-130100000", "ebitda": "-61600000", "netIncome": "-153900000", "grossProfit": "20600000", "depreciation": "None", "totalRevenue": "256900000", "costOfRevenue": "236300000", "interestIncome": "None", "incomeBeforeTax": "-154100000", "interestExpense": "24000000", "operatingIncome": "-101200000", "fiscalDateEnding": "2020-01-31", "incomeTaxExpense": "-200000", "reportedCurrency": "USD", "netInterestIncome": "-24000000", "nonInterestIncome": "None", "operatingExpenses": "121800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "40200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "236300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68500000", "sellingGeneralAndAdministrative": "98900000", "netIncomeFromContinuingOperations": "-153900000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "275900000", "longTermDebt": "215100000", "shortTermDebt": "5100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-01-31", "intangibleAssets": "9000000", "reportedCurrency": "USD", "retainedEarnings": "-418300000", "totalLiabilities": "309700000", "otherCurrentAssets": "15500000", "totalCurrentAssets": "46900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "228999999", "currentAccountsPayable": "16300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "99900000", "shortLongTermDebtTotal": "261900000", "totalShareholderEquity": "-33800000", "capitalLeaseObligations": "46800000", "otherCurrentLiabilities": "14700000", "totalCurrentLiabilities": "51700000", "otherNonCurrentLiabilities": "600000", "totalNonCurrentLiabilities": "258000000", "cashAndShortTermInvestments": "31400000", "commonStockSharesOutstanding": "3270933", "intangibleAssetsExcludingGoodwill": "9000000", "cashAndCashEquivalentsAtCarryingValue": "31400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-153900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-01-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-37600000", "capitalExpenditures": "161500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "177900000", "cashflowFromInvestment": "-138600000", "stockBasedCompensation": "6800000", "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": "83200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 256900000, "cost_of_revenue": 236300000, "gross_profit": 20600000, "research_and_development": 40200000, "selling_general_admin": 98900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -130100000, "depreciation_amortisation": 68500000, "ebitda": -61600000, "interest_expense": 24000000, "interest_income": null, "other_non_operating": null, "pretax_income": -154100000, "tax_provision": -200000, "effective_tax_rate": null, "net_income": -153900000, "net_income_continuing_ops": -153900000, "net_income_to_common": -153900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31400000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 46900000, "net_ppe": null, "goodwill": null, "intangible_assets": 9000000, "goodwill_and_intangibles": 9000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 228999999, "total_assets": 275900000, "short_term_debt": 5100000, "accounts_payable": 16300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 51700000, "long_term_debt": 215100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 258000000, "total_liabilities": 309700000, "total_debt": 220200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -418300000, "total_equity": -33800000, "shares_outstanding": 3270933, "operating_cash_flow": -37600000, "stock_based_compensation": 6800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 161500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -138600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 177900000, "free_cash_flow": 123900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-130100000", "ebitda": "-61600000", "netIncome": "-153900000", "grossProfit": "20600000", "depreciation": "None", "totalRevenue": "256900000", "costOfRevenue": "236300000", "interestIncome": "None", "incomeBeforeTax": "-154100000", "interestExpense": "24000000", "operatingIncome": "-101200000", "fiscalDateEnding": "2020-01-31", "incomeTaxExpense": "-200000", "reportedCurrency": "USD", "netInterestIncome": "-24000000", "nonInterestIncome": "None", "operatingExpenses": "121800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "40200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "236300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68500000", "sellingGeneralAndAdministrative": "98900000", "netIncomeFromContinuingOperations": "-153900000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "275900000", "longTermDebt": "215100000", "shortTermDebt": "5100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-01-31", "intangibleAssets": "9000000", "reportedCurrency": "USD", "retainedEarnings": "-418300000", "totalLiabilities": "309700000", "otherCurrentAssets": "15500000", "totalCurrentAssets": "46900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "228999999", "currentAccountsPayable": "16300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "99900000", "shortLongTermDebtTotal": "261900000", "totalShareholderEquity": "-33800000", "capitalLeaseObligations": "46800000", "otherCurrentLiabilities": "14700000", "totalCurrentLiabilities": "51700000", "otherNonCurrentLiabilities": "600000", "totalNonCurrentLiabilities": "258000000", "cashAndShortTermInvestments": "31400000", "commonStockSharesOutstanding": "3270933", "intangibleAssetsExcludingGoodwill": "9000000", "cashAndCashEquivalentsAtCarryingValue": "31400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-153900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-01-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-37600000", "capitalExpenditures": "161500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "177900000", "cashflowFromInvestment": "-138600000", "stockBasedCompensation": "6800000", "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": "83200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2015-01-31", "period_type": "annual", "fiscal_year": 2015, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:46.119240+00:00", "is_restated": false, "income_statement": { "revenue": 102922000, "cost_of_revenue": 35848000, "gross_profit": 67074000, "ebit": -2412000, "ebitda": 5108000, "pretax_income": -5788000, "tax_provision": -424000, "net_income": -1988000, "net_income_to_common": -1988000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3691000, "total_current_assets": 104881000, "total_assets": 284523000, "short_term_debt": 974000, "long_term_debt": null, "total_debt": 974000, "total_liabilities": 32575000, "total_equity": 251948000, "shares_outstanding": 675400, "goodwill_and_intangibles": 152274000 }, "cash_flow": { "operating_cash_flow": 9811000, "capital_expenditure": 10854000, "free_cash_flow": 20665000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158468, "ticker_id": 7991, "period_end_date": "2015-01-31", "period_type": "annual", "fiscal_year": 2015, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:46.119240+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2412000", "ebitda": "5108000", "netIncome": "-1988000", "grossProfit": "67074000", "depreciation": "None", "totalRevenue": "102922000", "costOfRevenue": "35848000", "interestIncome": "None", "incomeBeforeTax": "-5788000", "interestExpense": "0", "operatingIncome": "-6079000", "fiscalDateEnding": "2015-01-31", "incomeTaxExpense": "-424000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "73153000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35848000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7520000", "sellingGeneralAndAdministrative": "59861000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "135890000", "inventory": "None", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "284523000", "longTermDebt": "None", "shortTermDebt": "974000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2015-01-31", "intangibleAssets": "16384000", "reportedCurrency": "USD", "retainedEarnings": "-33811000", "totalLiabilities": "32575000", "otherCurrentAssets": "3988000", "totalCurrentAssets": "104881000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "80318000", "currentNetReceivables": "16884000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "179642000", "currentAccountsPayable": "3967000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2358000", "totalShareholderEquity": "251948000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "17058000", "totalCurrentLiabilities": "26785000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6944000", "cashAndShortTermInvestments": "3691000", "commonStockSharesOutstanding": "675400", "intangibleAssetsExcludingGoodwill": "16384000", "cashAndCashEquivalentsAtCarryingValue": "3691000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1988000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2015-01-31", "reportedCurrency": "USD", "changeInInventory": "-20351000", "operatingCashflow": "9811000", "capitalExpenditures": "10854000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "62294000", "cashflowFromInvestment": "-72899000", "stockBasedCompensation": "-200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3691000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7520000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 102922000, "cost_of_revenue": 35848000, "gross_profit": 67074000, "research_and_development": null, "selling_general_admin": 59861000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2412000, "depreciation_amortisation": 7520000, "ebitda": 5108000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -5788000, "tax_provision": -424000, "effective_tax_rate": null, "net_income": -1988000, "net_income_continuing_ops": null, "net_income_to_common": -1988000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3691000, "short_term_investments": 80318000, "net_receivables": 16884000, "inventory": null, "other_current_assets": null, "total_current_assets": 104881000, "net_ppe": null, "goodwill": 135890000, "intangible_assets": 16384000, "goodwill_and_intangibles": 152274000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 179642000, "total_assets": 284523000, "short_term_debt": 974000, "accounts_payable": 3967000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 26785000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6944000, "total_liabilities": 32575000, "total_debt": 974000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -33811000, "total_equity": 251948000, "shares_outstanding": 675400, "operating_cash_flow": 9811000, "stock_based_compensation": -200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10854000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -72899000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 62294000, "free_cash_flow": 20665000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2412000", "ebitda": "5108000", "netIncome": "-1988000", "grossProfit": "67074000", "depreciation": "None", "totalRevenue": "102922000", "costOfRevenue": "35848000", "interestIncome": "None", "incomeBeforeTax": "-5788000", "interestExpense": "0", "operatingIncome": "-6079000", "fiscalDateEnding": "2015-01-31", "incomeTaxExpense": "-424000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "73153000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35848000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7520000", "sellingGeneralAndAdministrative": "59861000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "135890000", "inventory": "None", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "284523000", "longTermDebt": "None", "shortTermDebt": "974000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2015-01-31", "intangibleAssets": "16384000", "reportedCurrency": "USD", "retainedEarnings": "-33811000", "totalLiabilities": "32575000", "otherCurrentAssets": "3988000", "totalCurrentAssets": "104881000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "80318000", "currentNetReceivables": "16884000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "179642000", "currentAccountsPayable": "3967000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2358000", "totalShareholderEquity": "251948000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "17058000", "totalCurrentLiabilities": "26785000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6944000", "cashAndShortTermInvestments": "3691000", "commonStockSharesOutstanding": "675400", "intangibleAssetsExcludingGoodwill": "16384000", "cashAndCashEquivalentsAtCarryingValue": "3691000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1988000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2015-01-31", "reportedCurrency": "USD", "changeInInventory": "-20351000", "operatingCashflow": "9811000", "capitalExpenditures": "10854000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "62294000", "cashflowFromInvestment": "-72899000", "stockBasedCompensation": "-200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3691000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7520000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-04-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:46.119240+00:00", "is_restated": false, "income_statement": { "revenue": 89900000, "cost_of_revenue": 78200000, "gross_profit": 11700000, "ebit": -19700000, "ebitda": 25500000, "pretax_income": -18900000, "tax_provision": null, "net_income": -18900000, "net_income_to_common": -18900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37100000, "total_current_assets": 54700000, "total_assets": 212700000, "short_term_debt": 5700000, "long_term_debt": null, "total_debt": 5700000, "total_liabilities": 266000000, "total_equity": -53300000, "shares_outstanding": 33423930, "goodwill_and_intangibles": 1900000 }, "cash_flow": { "operating_cash_flow": -3800000, "capital_expenditure": 1400000, "free_cash_flow": -2400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158434, "ticker_id": 7991, "period_end_date": "2026-04-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:46.119240+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-19700000", "ebitda": "25500000", "netIncome": "-18900000", "grossProfit": "11700000", "depreciation": "None", "totalRevenue": "89900000", "costOfRevenue": "78200000", "interestIncome": "None", "incomeBeforeTax": "-18900000", "interestExpense": "300000", "operatingIncome": "-19700000", "fiscalDateEnding": "2026-04-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "31400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45200000", "sellingGeneralAndAdministrative": "23400000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "212700000", "longTermDebt": "None", "shortTermDebt": "5700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-04-30", "intangibleAssets": "1900000", "reportedCurrency": "None", "retainedEarnings": "-1119300000", "totalLiabilities": "266000000", "otherCurrentAssets": "17600000", "totalCurrentAssets": "54700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "158000000", "currentAccountsPayable": "13400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "197100000", "totalShareholderEquity": "-53300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "32800000", "totalCurrentLiabilities": "72800000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "193200000", "cashAndShortTermInvestments": "37100000", "commonStockSharesOutstanding": "33423930", "intangibleAssetsExcludingGoodwill": "1900000", "cashAndCashEquivalentsAtCarryingValue": "37100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-04-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-3800000", "capitalExpenditures": "1400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-200000", "cashflowFromInvestment": "-9800000", "stockBasedCompensation": "1500000", "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": "10200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 89900000, "cost_of_revenue": 78200000, "gross_profit": 11700000, "research_and_development": null, "selling_general_admin": 23400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -19700000, "depreciation_amortisation": 45200000, "ebitda": 25500000, "interest_expense": 300000, "interest_income": null, "other_non_operating": null, "pretax_income": -18900000, "tax_provision": null, "effective_tax_rate": null, "net_income": -18900000, "net_income_continuing_ops": null, "net_income_to_common": -18900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37100000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 54700000, "net_ppe": null, "goodwill": null, "intangible_assets": 1900000, "goodwill_and_intangibles": 1900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 158000000, "total_assets": 212700000, "short_term_debt": 5700000, "accounts_payable": 13400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 72800000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 193200000, "total_liabilities": 266000000, "total_debt": 5700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1119300000, "total_equity": -53300000, "shares_outstanding": 33423930, "operating_cash_flow": -3800000, "stock_based_compensation": 1500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -200000, "free_cash_flow": -2400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-19700000", "ebitda": "25500000", "netIncome": "-18900000", "grossProfit": "11700000", "depreciation": "None", "totalRevenue": "89900000", "costOfRevenue": "78200000", "interestIncome": "None", "incomeBeforeTax": "-18900000", "interestExpense": "300000", "operatingIncome": "-19700000", "fiscalDateEnding": "2026-04-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "31400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45200000", "sellingGeneralAndAdministrative": "23400000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "212700000", "longTermDebt": "None", "shortTermDebt": "5700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-04-30", "intangibleAssets": "1900000", "reportedCurrency": "None", "retainedEarnings": "-1119300000", "totalLiabilities": "266000000", "otherCurrentAssets": "17600000", "totalCurrentAssets": "54700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "158000000", "currentAccountsPayable": "13400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "197100000", "totalShareholderEquity": "-53300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "32800000", "totalCurrentLiabilities": "72800000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "193200000", "cashAndShortTermInvestments": "37100000", "commonStockSharesOutstanding": "33423930", "intangibleAssetsExcludingGoodwill": "1900000", "cashAndCashEquivalentsAtCarryingValue": "37100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-04-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-3800000", "capitalExpenditures": "1400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-200000", "cashflowFromInvestment": "-9800000", "stockBasedCompensation": "1500000", "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": "10200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2026-01-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:46.119240+00:00", "is_restated": false, "income_statement": { "revenue": 91700000, "cost_of_revenue": -69900000, "gross_profit": 161600000, "ebit": -32000000, "ebitda": -129000000, "pretax_income": -1500000, "tax_provision": -300000, "net_income": -1400000, "net_income_to_common": -1400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50400000, "total_current_assets": 66700000, "total_assets": 221000000, "short_term_debt": 6000000, "long_term_debt": 156600000, "total_debt": 162600000, "total_liabilities": 257100000, "total_equity": -36100000, "shares_outstanding": 11997493, "goodwill_and_intangibles": 2000000 }, "cash_flow": { "operating_cash_flow": 7100000, "capital_expenditure": 47200000, "free_cash_flow": 54300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158435, "ticker_id": 7991, "period_end_date": "2026-01-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:46.119240+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-32000000", "ebitda": "-129000000", "netIncome": "-1400000", "grossProfit": "161600000", "depreciation": "None", "totalRevenue": "91700000", "costOfRevenue": "-69900000", "interestIncome": "None", "incomeBeforeTax": "-1500000", "interestExpense": "100000", "operatingIncome": "-1500000", "fiscalDateEnding": "2026-01-31", "incomeTaxExpense": "-300000", "reportedCurrency": "USD", "netInterestIncome": "-100000", "nonInterestIncome": "None", "operatingExpenses": "163100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-69900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-97000000", "sellingGeneralAndAdministrative": "20800000", "netIncomeFromContinuingOperations": "-1400000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "221000000", "longTermDebt": "156600000", "shortTermDebt": "6000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-01-31", "intangibleAssets": "2000000", "reportedCurrency": "USD", "retainedEarnings": "-1100400000", "totalLiabilities": "257100000", "otherCurrentAssets": "16300000", "totalCurrentAssets": "66700000", "currentLongTermDebt": "400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "154300000", "currentAccountsPayable": "9900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "198300000", "totalShareholderEquity": "-36100000", "capitalLeaseObligations": "41300000", "otherCurrentLiabilities": "35300000", "totalCurrentLiabilities": "63200000", "otherNonCurrentLiabilities": "1600000", "totalNonCurrentLiabilities": "193900000", "cashAndShortTermInvestments": "50400000", "commonStockSharesOutstanding": "11997493", "intangibleAssetsExcludingGoodwill": "2000000", "cashAndCashEquivalentsAtCarryingValue": "50400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-01-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7100000", "capitalExpenditures": "47200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-800000", "cashflowFromInvestment": "-6600000", "stockBasedCompensation": "400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 91700000, "cost_of_revenue": -69900000, "gross_profit": 161600000, "research_and_development": null, "selling_general_admin": 20800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -32000000, "depreciation_amortisation": -97000000, "ebitda": -129000000, "interest_expense": 100000, "interest_income": null, "other_non_operating": null, "pretax_income": -1500000, "tax_provision": -300000, "effective_tax_rate": null, "net_income": -1400000, "net_income_continuing_ops": -1400000, "net_income_to_common": -1400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50400000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 66700000, "net_ppe": null, "goodwill": null, "intangible_assets": 2000000, "goodwill_and_intangibles": 2000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 154300000, "total_assets": 221000000, "short_term_debt": 6000000, "accounts_payable": 9900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 63200000, "long_term_debt": 156600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 193900000, "total_liabilities": 257100000, "total_debt": 162600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1100400000, "total_equity": -36100000, "shares_outstanding": 11997493, "operating_cash_flow": 7100000, "stock_based_compensation": 400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -800000, "free_cash_flow": 54300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-32000000", "ebitda": "-129000000", "netIncome": "-1400000", "grossProfit": "161600000", "depreciation": "None", "totalRevenue": "91700000", "costOfRevenue": "-69900000", "interestIncome": "None", "incomeBeforeTax": "-1500000", "interestExpense": "100000", "operatingIncome": "-1500000", "fiscalDateEnding": "2026-01-31", "incomeTaxExpense": "-300000", "reportedCurrency": "USD", "netInterestIncome": "-100000", "nonInterestIncome": "None", "operatingExpenses": "163100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-69900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-97000000", "sellingGeneralAndAdministrative": "20800000", "netIncomeFromContinuingOperations": "-1400000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "221000000", "longTermDebt": "156600000", "shortTermDebt": "6000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-01-31", "intangibleAssets": "2000000", "reportedCurrency": "USD", "retainedEarnings": "-1100400000", "totalLiabilities": "257100000", "otherCurrentAssets": "16300000", "totalCurrentAssets": "66700000", "currentLongTermDebt": "400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "154300000", "currentAccountsPayable": "9900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "198300000", "totalShareholderEquity": "-36100000", "capitalLeaseObligations": "41300000", "otherCurrentLiabilities": "35300000", "totalCurrentLiabilities": "63200000", "otherNonCurrentLiabilities": "1600000", "totalNonCurrentLiabilities": "193900000", "cashAndShortTermInvestments": "50400000", "commonStockSharesOutstanding": "11997493", "intangibleAssetsExcludingGoodwill": "2000000", "cashAndCashEquivalentsAtCarryingValue": "50400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-01-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7100000", "capitalExpenditures": "47200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-800000", "cashflowFromInvestment": "-6600000", "stockBasedCompensation": "400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-10-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:46.119240+00:00", "is_restated": false, "income_statement": { "revenue": 87600000, "cost_of_revenue": 74700000, "gross_profit": 12900000, "ebit": 83500000, "ebitda": 123700000, "pretax_income": 76500000, "tax_provision": null, "net_income": 76500000, "net_income_to_common": 76500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50700000, "total_current_assets": 66700000, "total_assets": 231000000, "short_term_debt": 6200000, "long_term_debt": 159100000, "total_debt": 165300000, "total_liabilities": 266100000, "total_equity": -35100000, "shares_outstanding": 4033571, "goodwill_and_intangibles": 2300000 }, "cash_flow": { "operating_cash_flow": -1400000, "capital_expenditure": 800000, "free_cash_flow": -600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158437, "ticker_id": 7991, "period_end_date": "2025-10-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:46.119240+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "83500000", "ebitda": "123700000", "netIncome": "76500000", "grossProfit": "12900000", "depreciation": "None", "totalRevenue": "87600000", "costOfRevenue": "74700000", "interestIncome": "None", "incomeBeforeTax": "76500000", "interestExpense": "7000000", "operatingIncome": "-16200000", "fiscalDateEnding": "2025-10-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-7000000", "nonInterestIncome": "None", "operatingExpenses": "29100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40200000", "sellingGeneralAndAdministrative": "22700000", "netIncomeFromContinuingOperations": "76500000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "231000000", "longTermDebt": "159100000", "shortTermDebt": "6200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-10-31", "intangibleAssets": "2300000", "reportedCurrency": "USD", "retainedEarnings": "-1099000000", "totalLiabilities": "266100000", "otherCurrentAssets": "16000000", "totalCurrentAssets": "66700000", "currentLongTermDebt": "800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "164300000", "currentAccountsPayable": "12600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "202300000", "totalShareholderEquity": "-35100000", "capitalLeaseObligations": "42400000", "otherCurrentLiabilities": "36900000", "totalCurrentLiabilities": "68600000", "otherNonCurrentLiabilities": "1400000", "totalNonCurrentLiabilities": "197500000", "cashAndShortTermInvestments": "50700000", "commonStockSharesOutstanding": "4033571", "intangibleAssetsExcludingGoodwill": "2300000", "cashAndCashEquivalentsAtCarryingValue": "50700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-10-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1400000", "capitalExpenditures": "800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20800000", "cashflowFromInvestment": "-12200000", "stockBasedCompensation": "900000", "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": "11300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 87600000, "cost_of_revenue": 74700000, "gross_profit": 12900000, "research_and_development": null, "selling_general_admin": 22700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 83500000, "depreciation_amortisation": 40200000, "ebitda": 123700000, "interest_expense": 7000000, "interest_income": null, "other_non_operating": null, "pretax_income": 76500000, "tax_provision": null, "effective_tax_rate": null, "net_income": 76500000, "net_income_continuing_ops": 76500000, "net_income_to_common": 76500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50700000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 66700000, "net_ppe": null, "goodwill": null, "intangible_assets": 2300000, "goodwill_and_intangibles": 2300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 164300000, "total_assets": 231000000, "short_term_debt": 6200000, "accounts_payable": 12600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 68600000, "long_term_debt": 159100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 197500000, "total_liabilities": 266100000, "total_debt": 165300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1099000000, "total_equity": -35100000, "shares_outstanding": 4033571, "operating_cash_flow": -1400000, "stock_based_compensation": 900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 20800000, "free_cash_flow": -600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "83500000", "ebitda": "123700000", "netIncome": "76500000", "grossProfit": "12900000", "depreciation": "None", "totalRevenue": "87600000", "costOfRevenue": "74700000", "interestIncome": "None", "incomeBeforeTax": "76500000", "interestExpense": "7000000", "operatingIncome": "-16200000", "fiscalDateEnding": "2025-10-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-7000000", "nonInterestIncome": "None", "operatingExpenses": "29100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40200000", "sellingGeneralAndAdministrative": "22700000", "netIncomeFromContinuingOperations": "76500000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "231000000", "longTermDebt": "159100000", "shortTermDebt": "6200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-10-31", "intangibleAssets": "2300000", "reportedCurrency": "USD", "retainedEarnings": "-1099000000", "totalLiabilities": "266100000", "otherCurrentAssets": "16000000", "totalCurrentAssets": "66700000", "currentLongTermDebt": "800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "164300000", "currentAccountsPayable": "12600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "202300000", "totalShareholderEquity": "-35100000", "capitalLeaseObligations": "42400000", "otherCurrentLiabilities": "36900000", "totalCurrentLiabilities": "68600000", "otherNonCurrentLiabilities": "1400000", "totalNonCurrentLiabilities": "197500000", "cashAndShortTermInvestments": "50700000", "commonStockSharesOutstanding": "4033571", "intangibleAssetsExcludingGoodwill": "2300000", "cashAndCashEquivalentsAtCarryingValue": "50700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-10-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1400000", "capitalExpenditures": "800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20800000", "cashflowFromInvestment": "-12200000", "stockBasedCompensation": "900000", "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": "11300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-07-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:46.119240+00:00", "is_restated": false, "income_statement": { "revenue": 80900000, "cost_of_revenue": 69000000, "gross_profit": 11900000, "ebit": -19500000, "ebitda": 17200000, "pretax_income": -26400000, "tax_provision": null, "net_income": -26400000, "net_income_to_common": -26400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43600000, "total_current_assets": 63300000, "total_assets": 219000000, "short_term_debt": 5400000, "long_term_debt": 343900000, "total_debt": 349300000, "total_liabilities": 451100000, "total_equity": -232100000, "shares_outstanding": 4033571, "goodwill_and_intangibles": 2400000 }, "cash_flow": { "operating_cash_flow": -10500000, "capital_expenditure": 18400000, "free_cash_flow": 7900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158438, "ticker_id": 7991, "period_end_date": "2025-07-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:46.119240+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-19500000", "ebitda": "17200000", "netIncome": "-26400000", "grossProfit": "11900000", "depreciation": "None", "totalRevenue": "80900000", "costOfRevenue": "69000000", "interestIncome": "None", "incomeBeforeTax": "-26400000", "interestExpense": "6900000", "operatingIncome": "-20100000", "fiscalDateEnding": "2025-07-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-6900000", "nonInterestIncome": "None", "operatingExpenses": "32000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36700000", "sellingGeneralAndAdministrative": "24600000", "netIncomeFromContinuingOperations": "-26400000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "219000000", "longTermDebt": "343900000", "shortTermDebt": "5400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-07-31", "intangibleAssets": "2400000", "reportedCurrency": "USD", "retainedEarnings": "-1175500000", "totalLiabilities": "451100000", "otherCurrentAssets": "19700000", "totalCurrentAssets": "63300000", "currentLongTermDebt": "200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "155700000", "currentAccountsPayable": "18800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "387600000", "totalShareholderEquity": "-232100000", "capitalLeaseObligations": "43500000", "otherCurrentLiabilities": "26600000", "totalCurrentLiabilities": "68300000", "otherNonCurrentLiabilities": "600000", "totalNonCurrentLiabilities": "382800000", "cashAndShortTermInvestments": "43600000", "commonStockSharesOutstanding": "4033571", "intangibleAssetsExcludingGoodwill": "2400000", "cashAndCashEquivalentsAtCarryingValue": "43600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-07-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-10500000", "capitalExpenditures": "18400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-700000", "cashflowFromInvestment": "-16000000", "stockBasedCompensation": "1400000", "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": "8600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 80900000, "cost_of_revenue": 69000000, "gross_profit": 11900000, "research_and_development": null, "selling_general_admin": 24600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -19500000, "depreciation_amortisation": 36700000, "ebitda": 17200000, "interest_expense": 6900000, "interest_income": null, "other_non_operating": null, "pretax_income": -26400000, "tax_provision": null, "effective_tax_rate": null, "net_income": -26400000, "net_income_continuing_ops": -26400000, "net_income_to_common": -26400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43600000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 63300000, "net_ppe": null, "goodwill": null, "intangible_assets": 2400000, "goodwill_and_intangibles": 2400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 155700000, "total_assets": 219000000, "short_term_debt": 5400000, "accounts_payable": 18800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 68300000, "long_term_debt": 343900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 382800000, "total_liabilities": 451100000, "total_debt": 349300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1175500000, "total_equity": -232100000, "shares_outstanding": 4033571, "operating_cash_flow": -10500000, "stock_based_compensation": 1400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -700000, "free_cash_flow": 7900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-19500000", "ebitda": "17200000", "netIncome": "-26400000", "grossProfit": "11900000", "depreciation": "None", "totalRevenue": "80900000", "costOfRevenue": "69000000", "interestIncome": "None", "incomeBeforeTax": "-26400000", "interestExpense": "6900000", "operatingIncome": "-20100000", "fiscalDateEnding": "2025-07-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-6900000", "nonInterestIncome": "None", "operatingExpenses": "32000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36700000", "sellingGeneralAndAdministrative": "24600000", "netIncomeFromContinuingOperations": "-26400000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "219000000", "longTermDebt": "343900000", "shortTermDebt": "5400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-07-31", "intangibleAssets": "2400000", "reportedCurrency": "USD", "retainedEarnings": "-1175500000", "totalLiabilities": "451100000", "otherCurrentAssets": "19700000", "totalCurrentAssets": "63300000", "currentLongTermDebt": "200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "155700000", "currentAccountsPayable": "18800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "387600000", "totalShareholderEquity": "-232100000", "capitalLeaseObligations": "43500000", "otherCurrentLiabilities": "26600000", "totalCurrentLiabilities": "68300000", "otherNonCurrentLiabilities": "600000", "totalNonCurrentLiabilities": "382800000", "cashAndShortTermInvestments": "43600000", "commonStockSharesOutstanding": "4033571", "intangibleAssetsExcludingGoodwill": "2400000", "cashAndCashEquivalentsAtCarryingValue": "43600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-07-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-10500000", "capitalExpenditures": "18400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-700000", "cashflowFromInvestment": "-16000000", "stockBasedCompensation": "1400000", "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": "8600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-04-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:46.119240+00:00", "is_restated": false, "income_statement": { "revenue": 69600000, "cost_of_revenue": 60000000, "gross_profit": 9600000, "ebit": -19600000, "ebitda": 10400000, "pretax_income": -25900000, "tax_provision": 200000, "net_income": -26100000, "net_income_to_common": -26100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70400000, "total_current_assets": 87100000, "total_assets": 245300000, "short_term_debt": 5700000, "long_term_debt": 340600000, "total_debt": 346300000, "total_liabilities": 452400000, "total_equity": -207100000, "shares_outstanding": 3967000, "goodwill_and_intangibles": 2400000 }, "cash_flow": { "operating_cash_flow": 8300000, "capital_expenditure": 20500000, "free_cash_flow": 28800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158439, "ticker_id": 7991, "period_end_date": "2025-04-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:46.119240+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-19600000", "ebitda": "10400000", "netIncome": "-26100000", "grossProfit": "9600000", "depreciation": "None", "totalRevenue": "69600000", "costOfRevenue": "60000000", "interestIncome": "None", "incomeBeforeTax": "-25900000", "interestExpense": "6300000", "operatingIncome": "-19700000", "fiscalDateEnding": "2025-04-30", "incomeTaxExpense": "200000", "reportedCurrency": "USD", "netInterestIncome": "-6300000", "nonInterestIncome": "None", "operatingExpenses": "29300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30000000", "sellingGeneralAndAdministrative": "20700000", "netIncomeFromContinuingOperations": "-26100000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "245300000", "longTermDebt": "340600000", "shortTermDebt": "5700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-04-30", "intangibleAssets": "2400000", "reportedCurrency": "USD", "retainedEarnings": "-1149100000", "totalLiabilities": "452400000", "otherCurrentAssets": "16700000", "totalCurrentAssets": "87100000", "currentLongTermDebt": "800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "158200000", "currentAccountsPayable": "16600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "386000000", "totalShareholderEquity": "-207100000", "capitalLeaseObligations": "44600000", "otherCurrentLiabilities": "34000000", "totalCurrentLiabilities": "71300000", "otherNonCurrentLiabilities": "800000", "totalNonCurrentLiabilities": "381099999", "cashAndShortTermInvestments": "70400000", "commonStockSharesOutstanding": "3967000", "intangibleAssetsExcludingGoodwill": "2400000", "cashAndCashEquivalentsAtCarryingValue": "70400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-04-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8300000", "capitalExpenditures": "20500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-700000", "cashflowFromInvestment": "-14700000", "stockBasedCompensation": "1500000", "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": "13000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 69600000, "cost_of_revenue": 60000000, "gross_profit": 9600000, "research_and_development": null, "selling_general_admin": 20700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -19600000, "depreciation_amortisation": 30000000, "ebitda": 10400000, "interest_expense": 6300000, "interest_income": null, "other_non_operating": null, "pretax_income": -25900000, "tax_provision": 200000, "effective_tax_rate": null, "net_income": -26100000, "net_income_continuing_ops": -26100000, "net_income_to_common": -26100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 70400000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 87100000, "net_ppe": null, "goodwill": null, "intangible_assets": 2400000, "goodwill_and_intangibles": 2400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 158200000, "total_assets": 245300000, "short_term_debt": 5700000, "accounts_payable": 16600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 71300000, "long_term_debt": 340600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 381099999, "total_liabilities": 452400000, "total_debt": 346300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1149100000, "total_equity": -207100000, "shares_outstanding": 3967000, "operating_cash_flow": 8300000, "stock_based_compensation": 1500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -700000, "free_cash_flow": 28800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-19600000", "ebitda": "10400000", "netIncome": "-26100000", "grossProfit": "9600000", "depreciation": "None", "totalRevenue": "69600000", "costOfRevenue": "60000000", "interestIncome": "None", "incomeBeforeTax": "-25900000", "interestExpense": "6300000", "operatingIncome": "-19700000", "fiscalDateEnding": "2025-04-30", "incomeTaxExpense": "200000", "reportedCurrency": "USD", "netInterestIncome": "-6300000", "nonInterestIncome": "None", "operatingExpenses": "29300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30000000", "sellingGeneralAndAdministrative": "20700000", "netIncomeFromContinuingOperations": "-26100000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "245300000", "longTermDebt": "340600000", "shortTermDebt": "5700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-04-30", "intangibleAssets": "2400000", "reportedCurrency": "USD", "retainedEarnings": "-1149100000", "totalLiabilities": "452400000", "otherCurrentAssets": "16700000", "totalCurrentAssets": "87100000", "currentLongTermDebt": "800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "158200000", "currentAccountsPayable": "16600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "386000000", "totalShareholderEquity": "-207100000", "capitalLeaseObligations": "44600000", "otherCurrentLiabilities": "34000000", "totalCurrentLiabilities": "71300000", "otherNonCurrentLiabilities": "800000", "totalNonCurrentLiabilities": "381099999", "cashAndShortTermInvestments": "70400000", "commonStockSharesOutstanding": "3967000", "intangibleAssetsExcludingGoodwill": "2400000", "cashAndCashEquivalentsAtCarryingValue": "70400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-04-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8300000", "capitalExpenditures": "20500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-700000", "cashflowFromInvestment": "-14700000", "stockBasedCompensation": "1500000", "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": "13000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-01-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:46.119240+00:00", "is_restated": false, "income_statement": { "revenue": 76400000, "cost_of_revenue": 59200000, "gross_profit": 17200000, "ebit": -6700000, "ebitda": 23600000, "pretax_income": -13200000, "tax_provision": 200000, "net_income": -13400000, "net_income_to_common": -13400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77400000, "total_current_assets": 93900000, "total_assets": 509600000, "short_term_debt": 6100000, "long_term_debt": 333700000, "total_debt": 339800000, "total_liabilities": 692100000, "total_equity": -182500000, "shares_outstanding": 3897000, "goodwill_and_intangibles": 2400000 }, "cash_flow": { "operating_cash_flow": 1400000, "capital_expenditure": 9300000, "free_cash_flow": 10700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158440, "ticker_id": 7991, "period_end_date": "2025-01-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:46.119240+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6700000", "ebitda": "23600000", "netIncome": "-13400000", "grossProfit": "17200000", "depreciation": "None", "totalRevenue": "76400000", "costOfRevenue": "59200000", "interestIncome": "None", "incomeBeforeTax": "-13200000", "interestExpense": "6500000", "operatingIncome": "-7700000", "fiscalDateEnding": "2025-01-31", "incomeTaxExpense": "200000", "reportedCurrency": "USD", "netInterestIncome": "-6500000", "nonInterestIncome": "None", "operatingExpenses": "24900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30300000", "sellingGeneralAndAdministrative": "20600000", "netIncomeFromContinuingOperations": "-13400000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "509600000", "longTermDebt": "333700000", "shortTermDebt": "6100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-01-31", "intangibleAssets": "2400000", "reportedCurrency": "USD", "retainedEarnings": "-1123000000", "totalLiabilities": "692100000", "otherCurrentAssets": "16500000", "totalCurrentAssets": "93900000", "currentLongTermDebt": "1400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "415700000", "currentAccountsPayable": "13100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "380800000", "totalShareholderEquity": "-182500000", "capitalLeaseObligations": "45700000", "otherCurrentLiabilities": "16300000", "totalCurrentLiabilities": "47400000", "otherNonCurrentLiabilities": "400000", "totalNonCurrentLiabilities": "644700000", "cashAndShortTermInvestments": "77400000", "commonStockSharesOutstanding": "3897000", "intangibleAssetsExcludingGoodwill": "2400000", "cashAndCashEquivalentsAtCarryingValue": "77400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-01-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1400000", "capitalExpenditures": "9300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1300000", "cashflowFromInvestment": "700000", "stockBasedCompensation": "2100000", "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": "13600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 76400000, "cost_of_revenue": 59200000, "gross_profit": 17200000, "research_and_development": null, "selling_general_admin": 20600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6700000, "depreciation_amortisation": 30300000, "ebitda": 23600000, "interest_expense": 6500000, "interest_income": null, "other_non_operating": null, "pretax_income": -13200000, "tax_provision": 200000, "effective_tax_rate": null, "net_income": -13400000, "net_income_continuing_ops": -13400000, "net_income_to_common": -13400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 77400000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 93900000, "net_ppe": null, "goodwill": null, "intangible_assets": 2400000, "goodwill_and_intangibles": 2400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 415700000, "total_assets": 509600000, "short_term_debt": 6100000, "accounts_payable": 13100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 47400000, "long_term_debt": 333700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 644700000, "total_liabilities": 692100000, "total_debt": 339800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1123000000, "total_equity": -182500000, "shares_outstanding": 3897000, "operating_cash_flow": 1400000, "stock_based_compensation": 2100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1300000, "free_cash_flow": 10700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6700000", "ebitda": "23600000", "netIncome": "-13400000", "grossProfit": "17200000", "depreciation": "None", "totalRevenue": "76400000", "costOfRevenue": "59200000", "interestIncome": "None", "incomeBeforeTax": "-13200000", "interestExpense": "6500000", "operatingIncome": "-7700000", "fiscalDateEnding": "2025-01-31", "incomeTaxExpense": "200000", "reportedCurrency": "USD", "netInterestIncome": "-6500000", "nonInterestIncome": "None", "operatingExpenses": "24900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30300000", "sellingGeneralAndAdministrative": "20600000", "netIncomeFromContinuingOperations": "-13400000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "509600000", "longTermDebt": "333700000", "shortTermDebt": "6100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-01-31", "intangibleAssets": "2400000", "reportedCurrency": "USD", "retainedEarnings": "-1123000000", "totalLiabilities": "692100000", "otherCurrentAssets": "16500000", "totalCurrentAssets": "93900000", "currentLongTermDebt": "1400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "415700000", "currentAccountsPayable": "13100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "380800000", "totalShareholderEquity": "-182500000", "capitalLeaseObligations": "45700000", "otherCurrentLiabilities": "16300000", "totalCurrentLiabilities": "47400000", "otherNonCurrentLiabilities": "400000", "totalNonCurrentLiabilities": "644700000", "cashAndShortTermInvestments": "77400000", "commonStockSharesOutstanding": "3897000", "intangibleAssetsExcludingGoodwill": "2400000", "cashAndCashEquivalentsAtCarryingValue": "77400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-01-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1400000", "capitalExpenditures": "9300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1300000", "cashflowFromInvestment": "700000", "stockBasedCompensation": "2100000", "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": "13600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-10-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:46.119240+00:00", "is_restated": false, "income_statement": { "revenue": 75900000, "cost_of_revenue": 61300000, "gross_profit": 14600000, "ebit": -12800000, "ebitda": 18400000, "pretax_income": -18900000, "tax_provision": null, "net_income": -18900000, "net_income_to_common": -18900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74100000, "total_current_assets": 88300000, "total_assets": 251600000, "short_term_debt": 4200000, "long_term_debt": 326700000, "total_debt": 330900000, "total_liabilities": 422800000, "total_equity": -171200000, "shares_outstanding": 3824000, "goodwill_and_intangibles": 2800000 }, "cash_flow": { "operating_cash_flow": 4700000, "capital_expenditure": 15800000, "free_cash_flow": 20500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158442, "ticker_id": 7991, "period_end_date": "2024-10-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:46.119240+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12800000", "ebitda": "18400000", "netIncome": "-18900000", "grossProfit": "14600000", "depreciation": "None", "totalRevenue": "75900000", "costOfRevenue": "61300000", "interestIncome": "None", "incomeBeforeTax": "-18900000", "interestExpense": "6100000", "operatingIncome": "-13700000", "fiscalDateEnding": "2024-10-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-6100000", "nonInterestIncome": "None", "operatingExpenses": "28300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31200000", "sellingGeneralAndAdministrative": "21200000", "netIncomeFromContinuingOperations": "-18900000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "251600000", "longTermDebt": "326700000", "shortTermDebt": "4200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-10-31", "intangibleAssets": "2800000", "reportedCurrency": "USD", "retainedEarnings": "-1109600000", "totalLiabilities": "422800000", "otherCurrentAssets": "14200000", "totalCurrentAssets": "88300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "163300000", "currentAccountsPayable": "18100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "373000000", "totalShareholderEquity": "-171200000", "capitalLeaseObligations": "46300000", "otherCurrentLiabilities": "17500000", "totalCurrentLiabilities": "53500000", "otherNonCurrentLiabilities": "500000", "totalNonCurrentLiabilities": "369300000", "cashAndShortTermInvestments": "74100000", "commonStockSharesOutstanding": "3824000", "intangibleAssetsExcludingGoodwill": "2800000", "cashAndCashEquivalentsAtCarryingValue": "74100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-10-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4700000", "capitalExpenditures": "15800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100000", "cashflowFromInvestment": "-8100000", "stockBasedCompensation": "2200000", "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": "31200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 75900000, "cost_of_revenue": 61300000, "gross_profit": 14600000, "research_and_development": null, "selling_general_admin": 21200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12800000, "depreciation_amortisation": 31200000, "ebitda": 18400000, "interest_expense": 6100000, "interest_income": null, "other_non_operating": null, "pretax_income": -18900000, "tax_provision": null, "effective_tax_rate": null, "net_income": -18900000, "net_income_continuing_ops": -18900000, "net_income_to_common": -18900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 74100000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 88300000, "net_ppe": null, "goodwill": null, "intangible_assets": 2800000, "goodwill_and_intangibles": 2800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 163300000, "total_assets": 251600000, "short_term_debt": 4200000, "accounts_payable": 18100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 53500000, "long_term_debt": 326700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 369300000, "total_liabilities": 422800000, "total_debt": 330900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1109600000, "total_equity": -171200000, "shares_outstanding": 3824000, "operating_cash_flow": 4700000, "stock_based_compensation": 2200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -100000, "free_cash_flow": 20500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12800000", "ebitda": "18400000", "netIncome": "-18900000", "grossProfit": "14600000", "depreciation": "None", "totalRevenue": "75900000", "costOfRevenue": "61300000", "interestIncome": "None", "incomeBeforeTax": "-18900000", "interestExpense": "6100000", "operatingIncome": "-13700000", "fiscalDateEnding": "2024-10-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-6100000", "nonInterestIncome": "None", "operatingExpenses": "28300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31200000", "sellingGeneralAndAdministrative": "21200000", "netIncomeFromContinuingOperations": "-18900000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "251600000", "longTermDebt": "326700000", "shortTermDebt": "4200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-10-31", "intangibleAssets": "2800000", "reportedCurrency": "USD", "retainedEarnings": "-1109600000", "totalLiabilities": "422800000", "otherCurrentAssets": "14200000", "totalCurrentAssets": "88300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "163300000", "currentAccountsPayable": "18100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "373000000", "totalShareholderEquity": "-171200000", "capitalLeaseObligations": "46300000", "otherCurrentLiabilities": "17500000", "totalCurrentLiabilities": "53500000", "otherNonCurrentLiabilities": "500000", "totalNonCurrentLiabilities": "369300000", "cashAndShortTermInvestments": "74100000", "commonStockSharesOutstanding": "3824000", "intangibleAssetsExcludingGoodwill": "2800000", "cashAndCashEquivalentsAtCarryingValue": "74100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-10-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4700000", "capitalExpenditures": "15800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100000", "cashflowFromInvestment": "-8100000", "stockBasedCompensation": "2200000", "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": "31200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-07-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:46.119240+00:00", "is_restated": false, "income_statement": { "revenue": 78900000, "cost_of_revenue": 58500000, "gross_profit": 20400000, "ebit": -9500000, "ebitda": 19700000, "pretax_income": -15500000, "tax_provision": 100000, "net_income": -15600000, "net_income_to_common": -15600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 76600000, "total_current_assets": 92600000, "total_assets": 257399999, "short_term_debt": 3900000, "long_term_debt": 319800000, "total_debt": 323700000, "total_liabilities": 411900000, "total_equity": -154500000, "shares_outstanding": 3737000, "goodwill_and_intangibles": 3000000 }, "cash_flow": { "operating_cash_flow": 2200000, "capital_expenditure": 14600000, "free_cash_flow": 16800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158443, "ticker_id": 7991, "period_end_date": "2024-07-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:46.119240+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9500000", "ebitda": "19700000", "netIncome": "-15600000", "grossProfit": "20400000", "depreciation": "None", "totalRevenue": "78900000", "costOfRevenue": "58500000", "interestIncome": "None", "incomeBeforeTax": "-15500000", "interestExpense": "6000000", "operatingIncome": "-9600000", "fiscalDateEnding": "2024-07-31", "incomeTaxExpense": "100000", "reportedCurrency": "USD", "netInterestIncome": "-6000000", "nonInterestIncome": "None", "operatingExpenses": "30000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29200000", "sellingGeneralAndAdministrative": "22200000", "netIncomeFromContinuingOperations": "-15600000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "257399999", "longTermDebt": "319800000", "shortTermDebt": "3900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-07-31", "intangibleAssets": "3000000", "reportedCurrency": "USD", "retainedEarnings": "-1090700000", "totalLiabilities": "411900000", "otherCurrentAssets": "16000000", "totalCurrentAssets": "92600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "-5200000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "164799999", "currentAccountsPayable": "16399999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "366900000", "totalShareholderEquity": "-154500000", "capitalLeaseObligations": "47100000", "otherCurrentLiabilities": "15300000", "totalCurrentLiabilities": "48300000", "otherNonCurrentLiabilities": "600000", "totalNonCurrentLiabilities": "363599999", "cashAndShortTermInvestments": "76600000", "commonStockSharesOutstanding": "3737000", "intangibleAssetsExcludingGoodwill": "3000000", "cashAndCashEquivalentsAtCarryingValue": "76600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-07-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2200000", "capitalExpenditures": "14600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-900000", "cashflowFromInvestment": "-6700000", "stockBasedCompensation": "2400000", "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": "15300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 78900000, "cost_of_revenue": 58500000, "gross_profit": 20400000, "research_and_development": null, "selling_general_admin": 22200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9500000, "depreciation_amortisation": 29200000, "ebitda": 19700000, "interest_expense": 6000000, "interest_income": null, "other_non_operating": null, "pretax_income": -15500000, "tax_provision": 100000, "effective_tax_rate": null, "net_income": -15600000, "net_income_continuing_ops": -15600000, "net_income_to_common": -15600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 76600000, "short_term_investments": -5200000, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 92600000, "net_ppe": null, "goodwill": null, "intangible_assets": 3000000, "goodwill_and_intangibles": 3000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 164799999, "total_assets": 257399999, "short_term_debt": 3900000, "accounts_payable": 16399999, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 48300000, "long_term_debt": 319800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 363599999, "total_liabilities": 411900000, "total_debt": 323700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1090700000, "total_equity": -154500000, "shares_outstanding": 3737000, "operating_cash_flow": 2200000, "stock_based_compensation": 2400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -900000, "free_cash_flow": 16800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9500000", "ebitda": "19700000", "netIncome": "-15600000", "grossProfit": "20400000", "depreciation": "None", "totalRevenue": "78900000", "costOfRevenue": "58500000", "interestIncome": "None", "incomeBeforeTax": "-15500000", "interestExpense": "6000000", "operatingIncome": "-9600000", "fiscalDateEnding": "2024-07-31", "incomeTaxExpense": "100000", "reportedCurrency": "USD", "netInterestIncome": "-6000000", "nonInterestIncome": "None", "operatingExpenses": "30000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29200000", "sellingGeneralAndAdministrative": "22200000", "netIncomeFromContinuingOperations": "-15600000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "257399999", "longTermDebt": "319800000", "shortTermDebt": "3900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-07-31", "intangibleAssets": "3000000", "reportedCurrency": "USD", "retainedEarnings": "-1090700000", "totalLiabilities": "411900000", "otherCurrentAssets": "16000000", "totalCurrentAssets": "92600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "-5200000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "164799999", "currentAccountsPayable": "16399999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "366900000", "totalShareholderEquity": "-154500000", "capitalLeaseObligations": "47100000", "otherCurrentLiabilities": "15300000", "totalCurrentLiabilities": "48300000", "otherNonCurrentLiabilities": "600000", "totalNonCurrentLiabilities": "363599999", "cashAndShortTermInvestments": "76600000", "commonStockSharesOutstanding": "3737000", "intangibleAssetsExcludingGoodwill": "3000000", "cashAndCashEquivalentsAtCarryingValue": "76600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-07-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2200000", "capitalExpenditures": "14600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-900000", "cashflowFromInvestment": "-6700000", "stockBasedCompensation": "2400000", "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": "15300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-04-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:46.119240+00:00", "is_restated": false, "income_statement": { "revenue": 75000000, "cost_of_revenue": 59500000, "gross_profit": 15500000, "ebit": -16400000, "ebitda": 12900000, "pretax_income": -22000000, "tax_provision": 29256724, "net_income": -22000000, "net_income_to_common": -22000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 87200000, "total_current_assets": 99300000, "total_assets": 278400000, "short_term_debt": 4400000, "long_term_debt": 313100000, "total_debt": 317500000, "total_liabilities": 419700000, "total_equity": -141300000, "shares_outstanding": 3646202, "goodwill_and_intangibles": 3100000 }, "cash_flow": { "operating_cash_flow": 4600000, "capital_expenditure": 13900000, "free_cash_flow": 18500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158444, "ticker_id": 7991, "period_end_date": "2024-04-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:46.119240+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16400000", "ebitda": "12900000", "netIncome": "-22000000", "grossProfit": "15500000", "depreciation": "None", "totalRevenue": "75000000", "costOfRevenue": "59500000", "interestIncome": "None", "incomeBeforeTax": "-22000000", "interestExpense": "5600000", "operatingIncome": "-16300000", "fiscalDateEnding": "2024-04-30", "incomeTaxExpense": "29256724", "reportedCurrency": "USD", "netInterestIncome": "-5600000", "nonInterestIncome": "None", "operatingExpenses": "31800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29300000", "sellingGeneralAndAdministrative": "22800000", "netIncomeFromContinuingOperations": "-22000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "278400000", "longTermDebt": "313100000", "shortTermDebt": "4400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-04-30", "intangibleAssets": "3100000", "reportedCurrency": "USD", "retainedEarnings": "-1075100000", "totalLiabilities": "419700000", "otherCurrentAssets": "12100000", "totalCurrentAssets": "99300000", "currentLongTermDebt": "700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "179099999", "currentAccountsPayable": "23500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "361800000", "totalShareholderEquity": "-141300000", "capitalLeaseObligations": "48000000", "otherCurrentLiabilities": "18200000", "totalCurrentLiabilities": "61600000", "otherNonCurrentLiabilities": "700000", "totalNonCurrentLiabilities": "358099999", "cashAndShortTermInvestments": "87200000", "commonStockSharesOutstanding": "3646202", "intangibleAssetsExcludingGoodwill": "3100000", "cashAndCashEquivalentsAtCarryingValue": "87200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-04-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4600000", "capitalExpenditures": "13900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-600000", "cashflowFromInvestment": "-6000000", "stockBasedCompensation": "3000000", "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": "14600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 75000000, "cost_of_revenue": 59500000, "gross_profit": 15500000, "research_and_development": null, "selling_general_admin": 22800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16400000, "depreciation_amortisation": 29300000, "ebitda": 12900000, "interest_expense": 5600000, "interest_income": null, "other_non_operating": null, "pretax_income": -22000000, "tax_provision": 29256724, "effective_tax_rate": null, "net_income": -22000000, "net_income_continuing_ops": -22000000, "net_income_to_common": -22000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 87200000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 99300000, "net_ppe": null, "goodwill": null, "intangible_assets": 3100000, "goodwill_and_intangibles": 3100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 179099999, "total_assets": 278400000, "short_term_debt": 4400000, "accounts_payable": 23500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 61600000, "long_term_debt": 313100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 358099999, "total_liabilities": 419700000, "total_debt": 317500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1075100000, "total_equity": -141300000, "shares_outstanding": 3646202, "operating_cash_flow": 4600000, "stock_based_compensation": 3000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -600000, "free_cash_flow": 18500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16400000", "ebitda": "12900000", "netIncome": "-22000000", "grossProfit": "15500000", "depreciation": "None", "totalRevenue": "75000000", "costOfRevenue": "59500000", "interestIncome": "None", "incomeBeforeTax": "-22000000", "interestExpense": "5600000", "operatingIncome": "-16300000", "fiscalDateEnding": "2024-04-30", "incomeTaxExpense": "29256724", "reportedCurrency": "USD", "netInterestIncome": "-5600000", "nonInterestIncome": "None", "operatingExpenses": "31800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29300000", "sellingGeneralAndAdministrative": "22800000", "netIncomeFromContinuingOperations": "-22000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "278400000", "longTermDebt": "313100000", "shortTermDebt": "4400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-04-30", "intangibleAssets": "3100000", "reportedCurrency": "USD", "retainedEarnings": "-1075100000", "totalLiabilities": "419700000", "otherCurrentAssets": "12100000", "totalCurrentAssets": "99300000", "currentLongTermDebt": "700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "179099999", "currentAccountsPayable": "23500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "361800000", "totalShareholderEquity": "-141300000", "capitalLeaseObligations": "48000000", "otherCurrentLiabilities": "18200000", "totalCurrentLiabilities": "61600000", "otherNonCurrentLiabilities": "700000", "totalNonCurrentLiabilities": "358099999", "cashAndShortTermInvestments": "87200000", "commonStockSharesOutstanding": "3646202", "intangibleAssetsExcludingGoodwill": "3100000", "cashAndCashEquivalentsAtCarryingValue": "87200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-04-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4600000", "capitalExpenditures": "13900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-600000", "cashflowFromInvestment": "-6000000", "stockBasedCompensation": "3000000", "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": "14600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-01-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:46.119240+00:00", "is_restated": false, "income_statement": { "revenue": 75800000, "cost_of_revenue": 60600000, "gross_profit": 15200000, "ebit": -18900000, "ebitda": 10600000, "pretax_income": -24300000, "tax_provision": 500000, "net_income": -24800000, "net_income_to_common": -24800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84000000, "total_current_assets": 102200000, "total_assets": 534600000, "short_term_debt": 4600000, "long_term_debt": 306700000, "total_debt": 311300000, "total_liabilities": 656900000, "total_equity": -122300000, "shares_outstanding": 3530973, "goodwill_and_intangibles": 3400000 }, "cash_flow": { "operating_cash_flow": -8000000, "capital_expenditure": 23000000, "free_cash_flow": 15000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158445, "ticker_id": 7991, "period_end_date": "2024-01-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:46.119240+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-18900000", "ebitda": "10600000", "netIncome": "-24800000", "grossProfit": "15200000", "depreciation": "None", "totalRevenue": "75800000", "costOfRevenue": "60600000", "interestIncome": "None", "incomeBeforeTax": "-24300000", "interestExpense": "5400000", "operatingIncome": "-16200000", "fiscalDateEnding": "2024-01-31", "incomeTaxExpense": "500000", "reportedCurrency": "USD", "netInterestIncome": "-5400000", "nonInterestIncome": "None", "operatingExpenses": "31400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29500000", "sellingGeneralAndAdministrative": "24800000", "netIncomeFromContinuingOperations": "-24800000" }, "balance": { "goodwill": "None", "inventory": "3900000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "534600000", "longTermDebt": "306700000", "shortTermDebt": "4600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-01-31", "intangibleAssets": "3400000", "reportedCurrency": "USD", "retainedEarnings": "-1053099999", "totalLiabilities": "656900000", "otherCurrentAssets": "16900000", "totalCurrentAssets": "102200000", "currentLongTermDebt": "1200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "432400000", "currentAccountsPayable": "11800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "356600000", "totalShareholderEquity": "-122300000", "capitalLeaseObligations": "48700000", "otherCurrentLiabilities": "18900000", "totalCurrentLiabilities": "48100000", "otherNonCurrentLiabilities": "700000", "totalNonCurrentLiabilities": "608800000", "cashAndShortTermInvestments": "84000000", "commonStockSharesOutstanding": "3530973", "intangibleAssetsExcludingGoodwill": "3400000", "cashAndCashEquivalentsAtCarryingValue": "84000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-01-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-8000000", "capitalExpenditures": "23000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1100000", "cashflowFromInvestment": "-15000000", "stockBasedCompensation": "5100000", "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": "15800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 75800000, "cost_of_revenue": 60600000, "gross_profit": 15200000, "research_and_development": 11000000, "selling_general_admin": 24800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -18900000, "depreciation_amortisation": 29500000, "ebitda": 10600000, "interest_expense": 5400000, "interest_income": null, "other_non_operating": null, "pretax_income": -24300000, "tax_provision": 500000, "effective_tax_rate": null, "net_income": -24800000, "net_income_continuing_ops": -24800000, "net_income_to_common": -24800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 84000000, "short_term_investments": null, "net_receivables": 1300000, "inventory": 3900000, "other_current_assets": null, "total_current_assets": 102200000, "net_ppe": null, "goodwill": null, "intangible_assets": 3400000, "goodwill_and_intangibles": 3400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 432400000, "total_assets": 534600000, "short_term_debt": 4600000, "accounts_payable": 11800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 48100000, "long_term_debt": 306700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 608800000, "total_liabilities": 656900000, "total_debt": 311300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1053099999, "total_equity": -122300000, "shares_outstanding": 3530973, "operating_cash_flow": -8000000, "stock_based_compensation": 5100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1100000, "free_cash_flow": 15000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-18900000", "ebitda": "10600000", "netIncome": "-24800000", "grossProfit": "15200000", "depreciation": "None", "totalRevenue": "75800000", "costOfRevenue": "60600000", "interestIncome": "None", "incomeBeforeTax": "-24300000", "interestExpense": "5400000", "operatingIncome": "-16200000", "fiscalDateEnding": "2024-01-31", "incomeTaxExpense": "500000", "reportedCurrency": "USD", "netInterestIncome": "-5400000", "nonInterestIncome": "None", "operatingExpenses": "31400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29500000", "sellingGeneralAndAdministrative": "24800000", "netIncomeFromContinuingOperations": "-24800000" }, "balance": { "goodwill": "None", "inventory": "3900000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "534600000", "longTermDebt": "306700000", "shortTermDebt": "4600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-01-31", "intangibleAssets": "3400000", "reportedCurrency": "USD", "retainedEarnings": "-1053099999", "totalLiabilities": "656900000", "otherCurrentAssets": "16900000", "totalCurrentAssets": "102200000", "currentLongTermDebt": "1200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "432400000", "currentAccountsPayable": "11800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "356600000", "totalShareholderEquity": "-122300000", "capitalLeaseObligations": "48700000", "otherCurrentLiabilities": "18900000", "totalCurrentLiabilities": "48100000", "otherNonCurrentLiabilities": "700000", "totalNonCurrentLiabilities": "608800000", "cashAndShortTermInvestments": "84000000", "commonStockSharesOutstanding": "3530973", "intangibleAssetsExcludingGoodwill": "3400000", "cashAndCashEquivalentsAtCarryingValue": "84000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-01-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-8000000", "capitalExpenditures": "23000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1100000", "cashflowFromInvestment": "-15000000", "stockBasedCompensation": "5100000", "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": "15800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-10-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:46.119240+00:00", "is_restated": false, "income_statement": { "revenue": 72500000, "cost_of_revenue": 62900000, "gross_profit": 9600000, "ebit": -21700000, "ebitda": 7600000, "pretax_income": -31700000, "tax_provision": -200000, "net_income": -31500000, "net_income_to_common": -31500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 105900000, "total_current_assets": 121300000, "total_assets": 310300000, "short_term_debt": 3100000, "long_term_debt": 300200000, "total_debt": 303300000, "total_liabilities": 412900000, "total_equity": -102600000, "shares_outstanding": 3464848, "goodwill_and_intangibles": 3800000 }, "cash_flow": { "operating_cash_flow": -3600000, "capital_expenditure": 21000000, "free_cash_flow": 17400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158447, "ticker_id": 7991, "period_end_date": "2023-10-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:46.119240+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-21700000", "ebitda": "7600000", "netIncome": "-31500000", "grossProfit": "9600000", "depreciation": "None", "totalRevenue": "72500000", "costOfRevenue": "62900000", "interestIncome": "None", "incomeBeforeTax": "-31700000", "interestExpense": "10000000", "operatingIncome": "-21900000", "fiscalDateEnding": "2023-10-31", "incomeTaxExpense": "-200000", "reportedCurrency": "USD", "netInterestIncome": "-10000000", "nonInterestIncome": "None", "operatingExpenses": "31500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "62900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29300000", "sellingGeneralAndAdministrative": "24400000", "netIncomeFromContinuingOperations": "-31500000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "310300000", "longTermDebt": "300200000", "shortTermDebt": "3100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-10-31", "intangibleAssets": "3800000", "reportedCurrency": "USD", "retainedEarnings": "-1028300000", "totalLiabilities": "412900000", "otherCurrentAssets": "15400000", "totalCurrentAssets": "121300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "189000000", "currentAccountsPayable": "28300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "349800000", "totalShareholderEquity": "-102600000", "capitalLeaseObligations": "49600000", "otherCurrentLiabilities": "20000000", "totalCurrentLiabilities": "65500000", "otherNonCurrentLiabilities": "700000", "totalNonCurrentLiabilities": "347400000", "cashAndShortTermInvestments": "105900000", "commonStockSharesOutstanding": "3464848", "intangibleAssetsExcludingGoodwill": "3800000", "cashAndCashEquivalentsAtCarryingValue": "105900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-10-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3600000", "capitalExpenditures": "21000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100000", "cashflowFromInvestment": "-14100000", "stockBasedCompensation": "4900000", "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": "15500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 72500000, "cost_of_revenue": 62900000, "gross_profit": 9600000, "research_and_development": 12100000, "selling_general_admin": 24400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -21700000, "depreciation_amortisation": 29300000, "ebitda": 7600000, "interest_expense": 10000000, "interest_income": null, "other_non_operating": null, "pretax_income": -31700000, "tax_provision": -200000, "effective_tax_rate": null, "net_income": -31500000, "net_income_continuing_ops": -31500000, "net_income_to_common": -31500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 105900000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 121300000, "net_ppe": null, "goodwill": null, "intangible_assets": 3800000, "goodwill_and_intangibles": 3800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 189000000, "total_assets": 310300000, "short_term_debt": 3100000, "accounts_payable": 28300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 65500000, "long_term_debt": 300200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 347400000, "total_liabilities": 412900000, "total_debt": 303300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1028300000, "total_equity": -102600000, "shares_outstanding": 3464848, "operating_cash_flow": -3600000, "stock_based_compensation": 4900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -100000, "free_cash_flow": 17400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-21700000", "ebitda": "7600000", "netIncome": "-31500000", "grossProfit": "9600000", "depreciation": "None", "totalRevenue": "72500000", "costOfRevenue": "62900000", "interestIncome": "None", "incomeBeforeTax": "-31700000", "interestExpense": "10000000", "operatingIncome": "-21900000", "fiscalDateEnding": "2023-10-31", "incomeTaxExpense": "-200000", "reportedCurrency": "USD", "netInterestIncome": "-10000000", "nonInterestIncome": "None", "operatingExpenses": "31500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "62900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29300000", "sellingGeneralAndAdministrative": "24400000", "netIncomeFromContinuingOperations": "-31500000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "310300000", "longTermDebt": "300200000", "shortTermDebt": "3100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-10-31", "intangibleAssets": "3800000", "reportedCurrency": "USD", "retainedEarnings": "-1028300000", "totalLiabilities": "412900000", "otherCurrentAssets": "15400000", "totalCurrentAssets": "121300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "189000000", "currentAccountsPayable": "28300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "349800000", "totalShareholderEquity": "-102600000", "capitalLeaseObligations": "49600000", "otherCurrentLiabilities": "20000000", "totalCurrentLiabilities": "65500000", "otherNonCurrentLiabilities": "700000", "totalNonCurrentLiabilities": "347400000", "cashAndShortTermInvestments": "105900000", "commonStockSharesOutstanding": "3464848", "intangibleAssetsExcludingGoodwill": "3800000", "cashAndCashEquivalentsAtCarryingValue": "105900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-10-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3600000", "capitalExpenditures": "21000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100000", "cashflowFromInvestment": "-14100000", "stockBasedCompensation": "4900000", "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": "15500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-07-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:46.119240+00:00", "is_restated": false, "income_statement": { "revenue": 75700000, "cost_of_revenue": 59100000, "gross_profit": 16600000, "ebit": -17400000, "ebitda": 6300000, "pretax_income": -26900000, "tax_provision": -100000, "net_income": -26800000, "net_income_to_common": -26800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123700000, "total_current_assets": 137500000, "total_assets": 304400000, "short_term_debt": 4600000, "long_term_debt": 290600000, "total_debt": 295200000, "total_liabilities": 380400000, "total_equity": -76000000, "shares_outstanding": 3380413, "goodwill_and_intangibles": 3900000 }, "cash_flow": { "operating_cash_flow": -800000, "capital_expenditure": 23000000, "free_cash_flow": 22200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158448, "ticker_id": 7991, "period_end_date": "2023-07-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:46.119240+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-17400000", "ebitda": "6300000", "netIncome": "-26800000", "grossProfit": "16600000", "depreciation": "None", "totalRevenue": "75700000", "costOfRevenue": "59100000", "interestIncome": "None", "incomeBeforeTax": "-26900000", "interestExpense": "9500000", "operatingIncome": "-17500000", "fiscalDateEnding": "2023-07-31", "incomeTaxExpense": "-100000", "reportedCurrency": "USD", "netInterestIncome": "-9500000", "nonInterestIncome": "None", "operatingExpenses": "34100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23700000", "sellingGeneralAndAdministrative": "25900000", "netIncomeFromContinuingOperations": "-26800000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "304400000", "longTermDebt": "290600000", "shortTermDebt": "4600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-07-31", "intangibleAssets": "3900000", "reportedCurrency": "USD", "retainedEarnings": "-996800000", "totalLiabilities": "380400000", "otherCurrentAssets": "13800000", "totalCurrentAssets": "137500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "166899999", "currentAccountsPayable": "15000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "65300000", "shortLongTermDebtTotal": "331100000", "totalShareholderEquity": "-76000000", "capitalLeaseObligations": "40500000", "otherCurrentLiabilities": "20500000", "totalCurrentLiabilities": "53200000", "otherNonCurrentLiabilities": "700000", "totalNonCurrentLiabilities": "327200000", "cashAndShortTermInvestments": "123700000", "commonStockSharesOutstanding": "3380413", "intangibleAssetsExcludingGoodwill": "3900000", "cashAndCashEquivalentsAtCarryingValue": "123700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-07-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-800000", "capitalExpenditures": "23000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-200000", "cashflowFromInvestment": "-16700000", "stockBasedCompensation": "7400000", "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": "14000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 75700000, "cost_of_revenue": 59100000, "gross_profit": 16600000, "research_and_development": 12900000, "selling_general_admin": 25900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -17400000, "depreciation_amortisation": 23700000, "ebitda": 6300000, "interest_expense": 9500000, "interest_income": null, "other_non_operating": null, "pretax_income": -26900000, "tax_provision": -100000, "effective_tax_rate": null, "net_income": -26800000, "net_income_continuing_ops": -26800000, "net_income_to_common": -26800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 123700000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 137500000, "net_ppe": null, "goodwill": null, "intangible_assets": 3900000, "goodwill_and_intangibles": 3900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 166899999, "total_assets": 304400000, "short_term_debt": 4600000, "accounts_payable": 15000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 53200000, "long_term_debt": 290600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 327200000, "total_liabilities": 380400000, "total_debt": 295200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -996800000, "total_equity": -76000000, "shares_outstanding": 3380413, "operating_cash_flow": -800000, "stock_based_compensation": 7400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -200000, "free_cash_flow": 22200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-17400000", "ebitda": "6300000", "netIncome": "-26800000", "grossProfit": "16600000", "depreciation": "None", "totalRevenue": "75700000", "costOfRevenue": "59100000", "interestIncome": "None", "incomeBeforeTax": "-26900000", "interestExpense": "9500000", "operatingIncome": "-17500000", "fiscalDateEnding": "2023-07-31", "incomeTaxExpense": "-100000", "reportedCurrency": "USD", "netInterestIncome": "-9500000", "nonInterestIncome": "None", "operatingExpenses": "34100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23700000", "sellingGeneralAndAdministrative": "25900000", "netIncomeFromContinuingOperations": "-26800000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "304400000", "longTermDebt": "290600000", "shortTermDebt": "4600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-07-31", "intangibleAssets": "3900000", "reportedCurrency": "USD", "retainedEarnings": "-996800000", "totalLiabilities": "380400000", "otherCurrentAssets": "13800000", "totalCurrentAssets": "137500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "166899999", "currentAccountsPayable": "15000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "65300000", "shortLongTermDebtTotal": "331100000", "totalShareholderEquity": "-76000000", "capitalLeaseObligations": "40500000", "otherCurrentLiabilities": "20500000", "totalCurrentLiabilities": "53200000", "otherNonCurrentLiabilities": "700000", "totalNonCurrentLiabilities": "327200000", "cashAndShortTermInvestments": "123700000", "commonStockSharesOutstanding": "3380413", "intangibleAssetsExcludingGoodwill": "3900000", "cashAndCashEquivalentsAtCarryingValue": "123700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-07-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-800000", "capitalExpenditures": "23000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-200000", "cashflowFromInvestment": "-16700000", "stockBasedCompensation": "7400000", "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": "14000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2026-01-31" }, "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" ] } } }