{ "ticker": { "uuid": "2c0f9076-cb59-4686-8fc3-aa7dfcbcc6de", "symbol": "CDLX", "name": "Cardlytics Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Advertising Agencies", "page_url": "https://sharemaestro.com/factors/ticker/2c0f9076-cb59-4686-8fc3-aa7dfcbcc6de/", "api_url": "https://sharemaestro.com/factors/api/tickers/2c0f9076-cb59-4686-8fc3-aa7dfcbcc6de/" }, "ticker_metadata": { "id": 5272, "uuid": "2c0f9076-cb59-4686-8fc3-aa7dfcbcc6de", "symbol": "CDLX", "name": "Cardlytics Inc", "asset_type": "equity", "market_cap": 38872300, "stock_exchange_id": 2, "industry": "Advertising Agencies", "sector": "Communication Services", "description": "Cardlytics, Inc. operates an advertising platform within financial institutions' digital channels including online, mobile, email, and various real-time notifications in the United States and the United Kingdom. The company is headquartered in Atlanta, Georgia.", "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": "2c0f9076-cb59-4686-8fc3-aa7dfcbcc6de", "symbol": "CDLX", "name": "Cardlytics Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Advertising Agencies", "page_url": "https://sharemaestro.com/factors/ticker/2c0f9076-cb59-4686-8fc3-aa7dfcbcc6de/", "api_url": "https://sharemaestro.com/factors/api/tickers/2c0f9076-cb59-4686-8fc3-aa7dfcbcc6de/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.67, "value": 0.57, "quality": 0.57, "momentum": 0.57, "coverage": 0.818, "confidence": 0.818, "delta": null }, "headline_factors": { "price": 0.6, "market_cap": 32849766.4, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": 23.6538, "piotroski_f_score": 6, "momentum_12_1": -0.6425, "volatility_252d": 1.635 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:45.822670+00:00", "batch_id": "" }, "size": { "price_close": 0.5984, "market_cap": 32849766.4, "market_cap_usd": 32849766.4, "enterprise_value": 202844766.4, "shares_outstanding": 54896000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.1597, "pcf_ratio": 3.1727, "pfcf_ratio": 1.6821, "ev_ebitda": null, "ev_ebit": -2.1822, "ev_sales": 0.9861, "ev_fcf": 10.3868, "earnings_yield": null, "fcf_yield": 0.0963, "price_to_sales": 0.1597, "price_to_book": null, "price_to_cashflow": 3.1727, "ebitda_to_ev": null, "sales_yield": 1.014 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.4696, "operating_margin": -0.4519, "net_margin": -0.4603, "ebitda_margin": -0.3318, "fcf_margin": 0.0949, "roe": 23.6538, "roa": -0.3588, "roic": -0.42, "roc_greenblatt": null, "asset_turnover": 0.7794, "cash_conversion": -0.2063, "accruals_ratio": -0.398, "sbc_to_revenue": 0.118, "piotroski_f_score": 6, "altman_z_score": -7.467, "earnings_stability_5y": 1.4717, "revenue_stability_5y": 0.18, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.366, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -66.9278, "net_debt_to_ebitda": -2.491, "debt_to_assets": 0.7793, "interest_coverage": -8.4121, "current_ratio": 2.1654, "quick_ratio": 2.1654, "net_debt": 169995000, "local_beta": -0.0053, "volatility_252d": 1.635, "volatility_60d": 3.7281, "max_drawdown_12m": -0.7878, "risk_adjusted_momentum": -0.3929 }, "growth": { "revenue_growth_1y": -0.2454, "revenue_growth_3y_cagr": -0.0789, "revenue_growth_5y_cagr": 0.0453, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.2213, "book_value_growth_1y": -1.0847, "revenue_growth": -0.2454, "earnings_growth": null }, "momentum": { "price_return_1m": -0.065, "price_return_3m": -0.2328, "price_return_6m": -0.456, "price_return_9m": -0.3581, "price_return_12m": -0.6657, "price_return_12m_ex1m": -0.6425, "momentum_6m": -0.456, "momentum_12m": -0.6657, "momentum_12_1": -0.6425, "distance_from_52w_high": -0.7878, "distance_from_52w_low": 0, "relative_strength": -0.8236 }, "raw_ttm": { "revenue_ttm": 205694000, "gross_profit_ttm": 96594000, "ebit_ttm": -92954000, "ebitda_ttm": -68243000, "net_income_ttm": -94686000, "eps_diluted_ttm": -1.7248, "operating_cash_flow_ttm": 10354000, "capital_expenditure_ttm": 9175000, "fcf_ttm": 19529000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 11050000, "cash_and_equivalents": 35673000, "total_current_assets": 128519000, "total_current_liabilities": 59351000, "net_ppe": null, "total_assets": 263909000, "total_debt": 205668000, "total_equity": -4003000, "net_working_capital": 34962000, "book_value_per_share": -0.0729, "retained_earnings": -1408544000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -132087000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 43, "quality_composite": 43, "momentum_composite": 43, "growth_composite": 42, "yield_composite": 42, "svqf_composite": 42, "vc1_composite": 43, "vc2_composite": 43, "vc3_composite": 43, "trending_value_composite": null, "overall_composite": 33, "quality_value_composite": 0.57, "os_score": 0.67, "value_percentile": 0.57, "quality_percentile": 0.57, "momentum_percentile": 0.57, "factor_coverage": 0.818, "signal_confidence": 0.818, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 89, "all_cap_buyback_rank": 48, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 620, "ticker_id": 5272, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:45.822670+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.5984, "market_cap": 32849766.4, "market_cap_usd": 32849766.4, "enterprise_value": 202844766.4, "shares_outstanding": 54896000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.15970211, "pcf_ratio": 3.17266432, "pfcf_ratio": 1.68210182, "ev_ebitda": null, "ev_ebit": -2.18220589, "ev_sales": 0.98614819, "ev_fcf": 10.3868486, "earnings_yield": null, "fcf_yield": 0.09627559, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.46960047, "operating_margin": -0.45190429, "net_margin": -0.46032456, "ebitda_margin": -0.33176952, "fcf_margin": 0.094942, "roe": 23.65375968, "roa": -0.35878276, "roic": -0.41999313, "roc_greenblatt": null, "asset_turnover": 0.7794126, "cash_conversion": -0.20625013, "accruals_ratio": -0.39801598, "sbc_to_revenue": 0.11795677, "debt_to_equity": -66.92780415, "net_debt_to_ebitda": -2.49102472, "debt_to_assets": 0.77931408, "interest_coverage": -8.4121267, "current_ratio": 2.16540581, "quick_ratio": 2.16540581, "net_debt": 169995000, "revenue_growth_1y": -0.24540332, "revenue_growth_3y_cagr": -0.07894334, "revenue_growth_5y_cagr": 0.04533322, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.22132583, "book_value_growth_1y": -1.08466018, "piotroski_f_score": 6, "altman_z_score": -7.46696336, "earnings_stability_5y": 1.471705, "revenue_stability_5y": 0.179981, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.065, "price_return_3m": -0.23282051, "price_return_6m": -0.456, "price_return_9m": -0.35807767, "price_return_12m": -0.66569832, "price_return_12m_ex1m": -0.6424581, "distance_from_52w_high": -0.78780142, "distance_from_52w_low": 0, "relative_strength": -0.82363937, "local_beta": -0.0053, "volatility_252d": 1.634975, "volatility_60d": 3.72813, "max_drawdown_12m": -0.78780142, "revenue_ttm": 205694000, "gross_profit_ttm": 96594000, "ebit_ttm": -92954000, "ebitda_ttm": -68243000, "net_income_ttm": -94686000, "eps_diluted_ttm": -1.72482512, "operating_cash_flow_ttm": 10354000, "capital_expenditure_ttm": 9175000, "fcf_ttm": 19529000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 11050000, "cash_and_equivalents": 35673000, "total_current_assets": 128519000, "total_current_liabilities": 59351000, "net_ppe": null, "total_assets": 263909000, "total_debt": 205668000, "total_equity": -4003000, "net_working_capital": 34962000, "book_value_per_share": -0.0729197, "retained_earnings": -1408544000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -132087000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Communication Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 43, "quality_composite": 43, "momentum_composite": 43, "growth_composite": 42, "yield_composite": 42, "svqf_composite": 42, "vc1_composite": 43, "vc2_composite": 43, "vc3_composite": 43, "trending_value_composite": null, "overall_composite": 33, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 89, "all_cap_buyback_rank": 48, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 0.6, "os": 0.67, "value": 0.57, "quality": 0.57, "momentum": 0.57, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 23.6538, "momentum_12_1": -0.6425, "complete_fields": { "id": 620, "ticker_id": 5272, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:45.822670+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.5984, "market_cap": 32849766.4, "market_cap_usd": 32849766.4, "enterprise_value": 202844766.4, "shares_outstanding": 54896000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.15970211, "pcf_ratio": 3.17266432, "pfcf_ratio": 1.68210182, "ev_ebitda": null, "ev_ebit": -2.18220589, "ev_sales": 0.98614819, "ev_fcf": 10.3868486, "earnings_yield": null, "fcf_yield": 0.09627559, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.46960047, "operating_margin": -0.45190429, "net_margin": -0.46032456, "ebitda_margin": -0.33176952, "fcf_margin": 0.094942, "roe": 23.65375968, "roa": -0.35878276, "roic": -0.41999313, "roc_greenblatt": null, "asset_turnover": 0.7794126, "cash_conversion": -0.20625013, "accruals_ratio": -0.39801598, "sbc_to_revenue": 0.11795677, "debt_to_equity": -66.92780415, "net_debt_to_ebitda": -2.49102472, "debt_to_assets": 0.77931408, "interest_coverage": -8.4121267, "current_ratio": 2.16540581, "quick_ratio": 2.16540581, "net_debt": 169995000, "revenue_growth_1y": -0.24540332, "revenue_growth_3y_cagr": -0.07894334, "revenue_growth_5y_cagr": 0.04533322, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.22132583, "book_value_growth_1y": -1.08466018, "piotroski_f_score": 6, "altman_z_score": -7.46696336, "earnings_stability_5y": 1.471705, "revenue_stability_5y": 0.179981, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.065, "price_return_3m": -0.23282051, "price_return_6m": -0.456, "price_return_9m": -0.35807767, "price_return_12m": -0.66569832, "price_return_12m_ex1m": -0.6424581, "distance_from_52w_high": -0.78780142, "distance_from_52w_low": 0, "relative_strength": -0.82363937, "local_beta": -0.0053, "volatility_252d": 1.634975, "volatility_60d": 3.72813, "max_drawdown_12m": -0.78780142, "revenue_ttm": 205694000, "gross_profit_ttm": 96594000, "ebit_ttm": -92954000, "ebitda_ttm": -68243000, "net_income_ttm": -94686000, "eps_diluted_ttm": -1.72482512, "operating_cash_flow_ttm": 10354000, "capital_expenditure_ttm": 9175000, "fcf_ttm": 19529000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 11050000, "cash_and_equivalents": 35673000, "total_current_assets": 128519000, "total_current_liabilities": 59351000, "net_ppe": null, "total_assets": 263909000, "total_debt": 205668000, "total_equity": -4003000, "net_working_capital": 34962000, "book_value_per_share": -0.0729197, "retained_earnings": -1408544000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -132087000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Communication Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 43, "quality_composite": 43, "momentum_composite": 43, "growth_composite": 42, "yield_composite": 42, "svqf_composite": 42, "vc1_composite": 43, "vc2_composite": 43, "vc3_composite": 43, "trending_value_composite": null, "overall_composite": 33, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 89, "all_cap_buyback_rank": 48, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:24.827208+00:00", "is_restated": false, "income_statement": { "revenue": 233273000, "cost_of_revenue": 128193000, "gross_profit": 105080000, "ebit": -47141000, "ebitda": -19732000, "pretax_income": -103488000, "tax_provision": null, "net_income": -103488000, "net_income_to_common": -103488000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48719000, "total_current_assets": 137279000, "total_assets": 285641000, "short_term_debt": 1607000, "long_term_debt": 208920000, "total_debt": 210527000, "total_liabilities": 292149000, "total_equity": -6508000, "shares_outstanding": 53114000, "goodwill_and_intangibles": 115858000 }, "cash_flow": { "operating_cash_flow": 9290000, "capital_expenditure": 480000, "free_cash_flow": 9770000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38662, "ticker_id": 5272, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:24.827208+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-47141000", "ebitda": "-19732000", "netIncome": "-103488000", "grossProfit": "105080000", "depreciation": "None", "totalRevenue": "233273000", "costOfRevenue": "128193000", "interestIncome": "2711000", "incomeBeforeTax": "-103488000", "interestExpense": "10630000", "operatingIncome": "-47141000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-7919000", "nonInterestIncome": "None", "operatingExpenses": "152221000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "39765000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128193000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27409000", "sellingGeneralAndAdministrative": "47267000", "netIncomeFromContinuingOperations": "-103488000" }, "balance": { "goodwill": "110305000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "285641000", "longTermDebt": "208920000", "shortTermDebt": "1607000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "5553000", "reportedCurrency": "USD", "retainedEarnings": "-1404064000", "totalLiabilities": "292149000", "otherCurrentAssets": "3304000", "totalCurrentAssets": "137279000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85256000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "148362000", "currentAccountsPayable": "3360000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "215314000", "totalShareholderEquity": "-6508000", "capitalLeaseObligations": "6394000", "otherCurrentLiabilities": "70834000", "totalCurrentLiabilities": "78390000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "213759000", "cashAndShortTermInvestments": "48719000", "commonStockSharesOutstanding": "53114000", "intangibleAssetsExcludingGoodwill": "5553000", "cashAndCashEquivalentsAtCarryingValue": "48719000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-103488000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "9290000", "capitalExpenditures": "480000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11122000", "cashflowFromInvestment": "-15302000", "stockBasedCompensation": "28129000", "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": "27409000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 233273000, "cost_of_revenue": 128193000, "gross_profit": 105080000, "research_and_development": 39765000, "selling_general_admin": 47267000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -47141000, "depreciation_amortisation": 27409000, "ebitda": -19732000, "interest_expense": 10630000, "interest_income": null, "other_non_operating": null, "pretax_income": -103488000, "tax_provision": null, "effective_tax_rate": null, "net_income": -103488000, "net_income_continuing_ops": -103488000, "net_income_to_common": -103488000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48719000, "short_term_investments": null, "net_receivables": 85256000, "inventory": null, "other_current_assets": null, "total_current_assets": 137279000, "net_ppe": null, "goodwill": 110305000, "intangible_assets": 5553000, "goodwill_and_intangibles": 115858000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 148362000, "total_assets": 285641000, "short_term_debt": 1607000, "accounts_payable": 3360000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 78390000, "long_term_debt": 208920000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 213759000, "total_liabilities": 292149000, "total_debt": 210527000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1404064000, "total_equity": -6508000, "shares_outstanding": 53114000, "operating_cash_flow": 9290000, "stock_based_compensation": 28129000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 480000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15302000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11122000, "free_cash_flow": 9770000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-47141000", "ebitda": "-19732000", "netIncome": "-103488000", "grossProfit": "105080000", "depreciation": "None", "totalRevenue": "233273000", "costOfRevenue": "128193000", "interestIncome": "2711000", "incomeBeforeTax": "-103488000", "interestExpense": "10630000", "operatingIncome": "-47141000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-7919000", "nonInterestIncome": "None", "operatingExpenses": "152221000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "39765000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128193000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27409000", "sellingGeneralAndAdministrative": "47267000", "netIncomeFromContinuingOperations": "-103488000" }, "balance": { "goodwill": "110305000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "285641000", "longTermDebt": "208920000", "shortTermDebt": "1607000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "5553000", "reportedCurrency": "USD", "retainedEarnings": "-1404064000", "totalLiabilities": "292149000", "otherCurrentAssets": "3304000", "totalCurrentAssets": "137279000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85256000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "148362000", "currentAccountsPayable": "3360000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "215314000", "totalShareholderEquity": "-6508000", "capitalLeaseObligations": "6394000", "otherCurrentLiabilities": "70834000", "totalCurrentLiabilities": "78390000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "213759000", "cashAndShortTermInvestments": "48719000", "commonStockSharesOutstanding": "53114000", "intangibleAssetsExcludingGoodwill": "5553000", "cashAndCashEquivalentsAtCarryingValue": "48719000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-103488000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "9290000", "capitalExpenditures": "480000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11122000", "cashflowFromInvestment": "-15302000", "stockBasedCompensation": "28129000", "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": "27409000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:24.827208+00:00", "is_restated": false, "income_statement": { "revenue": 278298000, "cost_of_revenue": 157404000, "gross_profit": 120894000, "ebit": -180401000, "ebitda": -152525000, "pretax_income": -189304000, "tax_provision": null, "net_income": -189304000, "net_income_to_common": -189304000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65594000, "total_current_assets": 177983000, "total_assets": 392711000, "short_term_debt": 47888000, "long_term_debt": 167729000, "total_debt": 215617000, "total_liabilities": 322718000, "total_equity": 69993000, "shares_outstanding": 48361000, "goodwill_and_intangibles": 170800000 }, "cash_flow": { "operating_cash_flow": -8824000, "capital_expenditure": 19298000, "free_cash_flow": 10474000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38667, "ticker_id": 5272, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:24.827208+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-180401000", "ebitda": "-152525000", "netIncome": "-189304000", "grossProfit": "120894000", "depreciation": "None", "totalRevenue": "278298000", "costOfRevenue": "157404000", "interestIncome": "3350000", "incomeBeforeTax": "-189304000", "interestExpense": "8903000", "operatingIncome": "-195499000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-5553000", "nonInterestIncome": "None", "operatingExpenses": "316393000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "49607000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "157404000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27876000", "sellingGeneralAndAdministrative": "66499000", "netIncomeFromContinuingOperations": "-189304000" }, "balance": { "goodwill": "159429000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "392711000", "longTermDebt": "167729000", "shortTermDebt": "47888000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "11371000", "reportedCurrency": "USD", "retainedEarnings": "-1300576000", "totalLiabilities": "322718000", "otherCurrentAssets": "5336000", "totalCurrentAssets": "177983000", "currentLongTermDebt": "45863000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "107053000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "214728000", "currentAccountsPayable": "3689000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "221651000", "totalShareholderEquity": "69993000", "capitalLeaseObligations": "8059000", "otherCurrentLiabilities": "95224000", "totalCurrentLiabilities": "148955000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "173763000", "cashAndShortTermInvestments": "65594000", "commonStockSharesOutstanding": "48361000", "intangibleAssetsExcludingGoodwill": "11371000", "cashAndCashEquivalentsAtCarryingValue": "65594000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-189304000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-8824000", "capitalExpenditures": "19298000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1444000", "cashflowFromInvestment": "-18746000", "stockBasedCompensation": "40367000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27876000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 278298000, "cost_of_revenue": 157404000, "gross_profit": 120894000, "research_and_development": 49607000, "selling_general_admin": 66499000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -180401000, "depreciation_amortisation": 27876000, "ebitda": -152525000, "interest_expense": 8903000, "interest_income": null, "other_non_operating": null, "pretax_income": -189304000, "tax_provision": null, "effective_tax_rate": null, "net_income": -189304000, "net_income_continuing_ops": -189304000, "net_income_to_common": -189304000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 65594000, "short_term_investments": null, "net_receivables": 107053000, "inventory": null, "other_current_assets": null, "total_current_assets": 177983000, "net_ppe": null, "goodwill": 159429000, "intangible_assets": 11371000, "goodwill_and_intangibles": 170800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 214728000, "total_assets": 392711000, "short_term_debt": 47888000, "accounts_payable": 3689000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 148955000, "long_term_debt": 167729000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 173763000, "total_liabilities": 322718000, "total_debt": 215617000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1300576000, "total_equity": 69993000, "shares_outstanding": 48361000, "operating_cash_flow": -8824000, "stock_based_compensation": 40367000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19298000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18746000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1444000, "free_cash_flow": 10474000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-180401000", "ebitda": "-152525000", "netIncome": "-189304000", "grossProfit": "120894000", "depreciation": "None", "totalRevenue": "278298000", "costOfRevenue": "157404000", "interestIncome": "3350000", "incomeBeforeTax": "-189304000", "interestExpense": "8903000", "operatingIncome": "-195499000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-5553000", "nonInterestIncome": "None", "operatingExpenses": "316393000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "49607000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "157404000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27876000", "sellingGeneralAndAdministrative": "66499000", "netIncomeFromContinuingOperations": "-189304000" }, "balance": { "goodwill": "159429000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "392711000", "longTermDebt": "167729000", "shortTermDebt": "47888000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "11371000", "reportedCurrency": "USD", "retainedEarnings": "-1300576000", "totalLiabilities": "322718000", "otherCurrentAssets": "5336000", "totalCurrentAssets": "177983000", "currentLongTermDebt": "45863000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "107053000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "214728000", "currentAccountsPayable": "3689000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "221651000", "totalShareholderEquity": "69993000", "capitalLeaseObligations": "8059000", "otherCurrentLiabilities": "95224000", "totalCurrentLiabilities": "148955000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "173763000", "cashAndShortTermInvestments": "65594000", "commonStockSharesOutstanding": "48361000", "intangibleAssetsExcludingGoodwill": "11371000", "cashAndCashEquivalentsAtCarryingValue": "65594000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-189304000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-8824000", "capitalExpenditures": "19298000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1444000", "cashflowFromInvestment": "-18746000", "stockBasedCompensation": "40367000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27876000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:24.827208+00:00", "is_restated": false, "income_statement": { "revenue": 309204000, "cost_of_revenue": 178826000, "gross_profit": 130378000, "ebit": -128519000, "ebitda": -99004000, "pretax_income": -134702000, "tax_provision": 134702000, "net_income": -134702000, "net_income_to_common": -134702000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91830000, "total_current_assets": 223928000, "total_assets": 574144000, "short_term_debt": 2137000, "long_term_debt": 257577000, "total_debt": 259714000, "total_liabilities": 439346000, "total_equity": 134798000, "shares_outstanding": 36488000, "goodwill_and_intangibles": 336848000 }, "cash_flow": { "operating_cash_flow": -185000, "capital_expenditure": 12392000, "free_cash_flow": 12207000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38672, "ticker_id": 5272, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:24.827208+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-128519000", "ebitda": "-99004000", "netIncome": "-134702000", "grossProfit": "130378000", "depreciation": "None", "totalRevenue": "309204000", "costOfRevenue": "178826000", "interestIncome": "3847000", "incomeBeforeTax": "-134702000", "interestExpense": "6183000", "operatingIncome": "-135670000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "134702000", "reportedCurrency": "USD", "netInterestIncome": "-2336000", "nonInterestIncome": "None", "operatingExpenses": "266048000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "51352000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "178826000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29515000", "sellingGeneralAndAdministrative": "58810000", "netIncomeFromContinuingOperations": "-134702000" }, "balance": { "goodwill": "277202000", "inventory": "None", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "574144000", "longTermDebt": "257577000", "shortTermDebt": "2137000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "59646000", "reportedCurrency": "USD", "retainedEarnings": "-1111272000", "totalLiabilities": "439346000", "otherCurrentAssets": "6097000", "totalCurrentAssets": "223928000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "126001000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "350216000", "currentAccountsPayable": "4425000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "266105000", "totalShareholderEquity": "134798000", "capitalLeaseObligations": "8518000", "otherCurrentLiabilities": "162182000", "totalCurrentLiabilities": "171149000", "otherNonCurrentLiabilities": "4162000", "totalNonCurrentLiabilities": "268197000", "cashAndShortTermInvestments": "91830000", "commonStockSharesOutstanding": "36488000", "intangibleAssetsExcludingGoodwill": "59646000", "cashAndCashEquivalentsAtCarryingValue": "91830000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-134702000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-185000", "capitalExpenditures": "12392000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20026000", "cashflowFromInvestment": "-10062000", "stockBasedCompensation": "40980000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29515000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 309204000, "cost_of_revenue": 178826000, "gross_profit": 130378000, "research_and_development": 51352000, "selling_general_admin": 58810000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -128519000, "depreciation_amortisation": 29515000, "ebitda": -99004000, "interest_expense": 6183000, "interest_income": null, "other_non_operating": null, "pretax_income": -134702000, "tax_provision": 134702000, "effective_tax_rate": null, "net_income": -134702000, "net_income_continuing_ops": -134702000, "net_income_to_common": -134702000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 91830000, "short_term_investments": null, "net_receivables": 126001000, "inventory": null, "other_current_assets": null, "total_current_assets": 223928000, "net_ppe": null, "goodwill": 277202000, "intangible_assets": 59646000, "goodwill_and_intangibles": 336848000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 350216000, "total_assets": 574144000, "short_term_debt": 2137000, "accounts_payable": 4425000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 171149000, "long_term_debt": 257577000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 268197000, "total_liabilities": 439346000, "total_debt": 259714000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1111272000, "total_equity": 134798000, "shares_outstanding": 36488000, "operating_cash_flow": -185000, "stock_based_compensation": 40980000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12392000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10062000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20026000, "free_cash_flow": 12207000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-128519000", "ebitda": "-99004000", "netIncome": "-134702000", "grossProfit": "130378000", "depreciation": "None", "totalRevenue": "309204000", "costOfRevenue": "178826000", "interestIncome": "3847000", "incomeBeforeTax": "-134702000", "interestExpense": "6183000", "operatingIncome": "-135670000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "134702000", "reportedCurrency": "USD", "netInterestIncome": "-2336000", "nonInterestIncome": "None", "operatingExpenses": "266048000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "51352000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "178826000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29515000", "sellingGeneralAndAdministrative": "58810000", "netIncomeFromContinuingOperations": "-134702000" }, "balance": { "goodwill": "277202000", "inventory": "None", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "574144000", "longTermDebt": "257577000", "shortTermDebt": "2137000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "59646000", "reportedCurrency": "USD", "retainedEarnings": "-1111272000", "totalLiabilities": "439346000", "otherCurrentAssets": "6097000", "totalCurrentAssets": "223928000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "126001000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "350216000", "currentAccountsPayable": "4425000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "266105000", "totalShareholderEquity": "134798000", "capitalLeaseObligations": "8518000", "otherCurrentLiabilities": "162182000", "totalCurrentLiabilities": "171149000", "otherNonCurrentLiabilities": "4162000", "totalNonCurrentLiabilities": "268197000", "cashAndShortTermInvestments": "91830000", "commonStockSharesOutstanding": "36488000", "intangibleAssetsExcludingGoodwill": "59646000", "cashAndCashEquivalentsAtCarryingValue": "91830000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-134702000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-185000", "capitalExpenditures": "12392000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20026000", "cashflowFromInvestment": "-10062000", "stockBasedCompensation": "40980000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29515000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:24.827208+00:00", "is_restated": false, "income_statement": { "revenue": 298542000, "cost_of_revenue": 185910000, "gross_profit": 112632000, "ebit": -464154000, "ebitda": -420414000, "pretax_income": -466710000, "tax_provision": -1446000, "net_income": -465264000, "net_income_to_common": -465264000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 121905000, "total_current_assets": 250042000, "total_assets": 691236000, "short_term_debt": 4910000, "long_term_debt": 226047000, "total_debt": 230957000, "total_liabilities": 479631000, "total_equity": 211605000, "shares_outstanding": 33418999, "goodwill_and_intangibles": 426121000 }, "cash_flow": { "operating_cash_flow": -53904000, "capital_expenditure": 13486000, "free_cash_flow": -40418000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38677, "ticker_id": 5272, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:24.827208+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-464154000", "ebitda": "-420414000", "netIncome": "-465264000", "grossProfit": "112632000", "depreciation": "None", "totalRevenue": "298542000", "costOfRevenue": "185910000", "interestIncome": "1438000", "incomeBeforeTax": "-466710000", "interestExpense": "3994000", "operatingIncome": "-457778000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-1446000", "reportedCurrency": "USD", "netInterestIncome": "-2556000", "nonInterestIncome": "None", "operatingExpenses": "570410000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "54435000", "otherNonOperatingIncome": "-6376000", "costofGoodsAndServicesSold": "185910000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43740000", "sellingGeneralAndAdministrative": "81446000", "netIncomeFromContinuingOperations": "-465264000" }, "balance": { "goodwill": "352721000", "inventory": "80000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "691236000", "longTermDebt": "226047000", "shortTermDebt": "4910000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "73400000", "reportedCurrency": "USD", "retainedEarnings": "-976570000", "totalLiabilities": "479631000", "otherCurrentAssets": "8058000", "totalCurrentAssets": "250042000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "120079000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "441194000", "currentAccountsPayable": "3765000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5916000", "shortLongTermDebtTotal": "235263000", "totalShareholderEquity": "211605000", "capitalLeaseObligations": "9216000", "otherCurrentLiabilities": "238518000", "totalCurrentLiabilities": "248944000", "otherNonCurrentLiabilities": "4640000", "totalNonCurrentLiabilities": "230687000", "cashAndShortTermInvestments": "121905000", "commonStockSharesOutstanding": "33418999", "intangibleAssetsExcludingGoodwill": "73400000", "cashAndCashEquivalentsAtCarryingValue": "121905000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-465264000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-53904000", "capitalExpenditures": "13486000", "changeInReceivables": "-4546000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39987000", "cashflowFromInvestment": "-15760000", "stockBasedCompensation": "44686000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-109651000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43740000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 298542000, "cost_of_revenue": 185910000, "gross_profit": 112632000, "research_and_development": 54435000, "selling_general_admin": 81446000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -464154000, "depreciation_amortisation": 43740000, "ebitda": -420414000, "interest_expense": 3994000, "interest_income": null, "other_non_operating": null, "pretax_income": -466710000, "tax_provision": -1446000, "effective_tax_rate": null, "net_income": -465264000, "net_income_continuing_ops": -465264000, "net_income_to_common": -465264000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 121905000, "short_term_investments": null, "net_receivables": 120079000, "inventory": 80000, "other_current_assets": null, "total_current_assets": 250042000, "net_ppe": null, "goodwill": 352721000, "intangible_assets": 73400000, "goodwill_and_intangibles": 426121000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 441194000, "total_assets": 691236000, "short_term_debt": 4910000, "accounts_payable": 3765000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 248944000, "long_term_debt": 226047000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 230687000, "total_liabilities": 479631000, "total_debt": 230957000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -976570000, "total_equity": 211605000, "shares_outstanding": 33418999, "operating_cash_flow": -53904000, "stock_based_compensation": 44686000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13486000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15760000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -39987000, "free_cash_flow": -40418000, "net_change_in_cash": -109651000 }, "raw_data": { "income": { "ebit": "-464154000", "ebitda": "-420414000", "netIncome": "-465264000", "grossProfit": "112632000", "depreciation": "None", "totalRevenue": "298542000", "costOfRevenue": "185910000", "interestIncome": "1438000", "incomeBeforeTax": "-466710000", "interestExpense": "3994000", "operatingIncome": "-457778000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-1446000", "reportedCurrency": "USD", "netInterestIncome": "-2556000", "nonInterestIncome": "None", "operatingExpenses": "570410000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "54435000", "otherNonOperatingIncome": "-6376000", "costofGoodsAndServicesSold": "185910000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43740000", "sellingGeneralAndAdministrative": "81446000", "netIncomeFromContinuingOperations": "-465264000" }, "balance": { "goodwill": "352721000", "inventory": "80000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "691236000", "longTermDebt": "226047000", "shortTermDebt": "4910000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "73400000", "reportedCurrency": "USD", "retainedEarnings": "-976570000", "totalLiabilities": "479631000", "otherCurrentAssets": "8058000", "totalCurrentAssets": "250042000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "120079000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "441194000", "currentAccountsPayable": "3765000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5916000", "shortLongTermDebtTotal": "235263000", "totalShareholderEquity": "211605000", "capitalLeaseObligations": "9216000", "otherCurrentLiabilities": "238518000", "totalCurrentLiabilities": "248944000", "otherNonCurrentLiabilities": "4640000", "totalNonCurrentLiabilities": "230687000", "cashAndShortTermInvestments": "121905000", "commonStockSharesOutstanding": "33418999", "intangibleAssetsExcludingGoodwill": "73400000", "cashAndCashEquivalentsAtCarryingValue": "121905000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-465264000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-53904000", "capitalExpenditures": "13486000", "changeInReceivables": "-4546000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39987000", "cashflowFromInvestment": "-15760000", "stockBasedCompensation": "44686000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-109651000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43740000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:24.827208+00:00", "is_restated": false, "income_statement": { "revenue": 267116000, "cost_of_revenue": 163776000, "gross_profit": 103340000, "ebit": -123866000, "ebitda": -88212000, "pretax_income": -136429000, "tax_provision": -7864000, "net_income": -128565000, "net_income_to_common": -128565000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 233467000, "total_current_assets": 358725000, "total_assets": 1263797000, "short_term_debt": 6028000, "long_term_debt": 184398000, "total_debt": 190426000, "total_liabilities": 573097000, "total_equity": 690700000, "shares_outstanding": 32202000, "goodwill_and_intangibles": 881197000 }, "cash_flow": { "operating_cash_flow": -38523000, "capital_expenditure": 12564000, "free_cash_flow": -25959000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38682, "ticker_id": 5272, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:24.827208+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-123866000", "ebitda": "-88212000", "netIncome": "-128565000", "grossProfit": "103340000", "depreciation": "None", "totalRevenue": "267116000", "costOfRevenue": "163776000", "interestIncome": "297000", "incomeBeforeTax": "-136429000", "interestExpense": "12860000", "operatingIncome": "-122599000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-7864000", "reportedCurrency": "USD", "netInterestIncome": "-12563000", "nonInterestIncome": "None", "operatingExpenses": "225939000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "38104000", "otherNonOperatingIncome": "-1267000", "costofGoodsAndServicesSold": "163776000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35654000", "sellingGeneralAndAdministrative": "66222000", "netIncomeFromContinuingOperations": "-144293000" }, "balance": { "goodwill": "742516000", "inventory": "95000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1263797000", "longTermDebt": "184398000", "shortTermDebt": "6028000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "138681000", "reportedCurrency": "USD", "retainedEarnings": "-522618000", "totalLiabilities": "573097000", "otherCurrentAssets": "8076000", "totalCurrentAssets": "358725000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "117182000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "905072000", "currentAccountsPayable": "4619000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "21469000", "shortLongTermDebtTotal": "197227000", "totalShareholderEquity": "690700000", "capitalLeaseObligations": "12829000", "otherCurrentLiabilities": "313423000", "totalCurrentLiabilities": "327350000", "otherNonCurrentLiabilities": "61349000", "totalNonCurrentLiabilities": "245747000", "cashAndShortTermInvestments": "233467000", "commonStockSharesOutstanding": "32202000", "intangibleAssetsExcludingGoodwill": "138681000", "cashAndCashEquivalentsAtCarryingValue": "233467000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-128565000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-38523000", "capitalExpenditures": "12564000", "changeInReceivables": "-27936000", "changeInExchangeRate": "None", "cashflowFromFinancing": "485998000", "cashflowFromInvestment": "-506695000", "stockBasedCompensation": "50264000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-59220000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "486198000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35654000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 267116000, "cost_of_revenue": 163776000, "gross_profit": 103340000, "research_and_development": 38104000, "selling_general_admin": 66222000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -123866000, "depreciation_amortisation": 35654000, "ebitda": -88212000, "interest_expense": 12860000, "interest_income": null, "other_non_operating": null, "pretax_income": -136429000, "tax_provision": -7864000, "effective_tax_rate": null, "net_income": -128565000, "net_income_continuing_ops": -144293000, "net_income_to_common": -128565000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 233467000, "short_term_investments": null, "net_receivables": 117182000, "inventory": 95000, "other_current_assets": null, "total_current_assets": 358725000, "net_ppe": null, "goodwill": 742516000, "intangible_assets": 138681000, "goodwill_and_intangibles": 881197000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 905072000, "total_assets": 1263797000, "short_term_debt": 6028000, "accounts_payable": 4619000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 327350000, "long_term_debt": 184398000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 245747000, "total_liabilities": 573097000, "total_debt": 190426000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -522618000, "total_equity": 690700000, "shares_outstanding": 32202000, "operating_cash_flow": -38523000, "stock_based_compensation": 50264000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12564000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -506695000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 485998000, "free_cash_flow": -25959000, "net_change_in_cash": -59220000 }, "raw_data": { "income": { "ebit": "-123866000", "ebitda": "-88212000", "netIncome": "-128565000", "grossProfit": "103340000", "depreciation": "None", "totalRevenue": "267116000", "costOfRevenue": "163776000", "interestIncome": "297000", "incomeBeforeTax": "-136429000", "interestExpense": "12860000", "operatingIncome": "-122599000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-7864000", "reportedCurrency": "USD", "netInterestIncome": "-12563000", "nonInterestIncome": "None", "operatingExpenses": "225939000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "38104000", "otherNonOperatingIncome": "-1267000", "costofGoodsAndServicesSold": "163776000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35654000", "sellingGeneralAndAdministrative": "66222000", "netIncomeFromContinuingOperations": "-144293000" }, "balance": { "goodwill": "742516000", "inventory": "95000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1263797000", "longTermDebt": "184398000", "shortTermDebt": "6028000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "138681000", "reportedCurrency": "USD", "retainedEarnings": "-522618000", "totalLiabilities": "573097000", "otherCurrentAssets": "8076000", "totalCurrentAssets": "358725000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "117182000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "905072000", "currentAccountsPayable": "4619000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "21469000", "shortLongTermDebtTotal": "197227000", "totalShareholderEquity": "690700000", "capitalLeaseObligations": "12829000", "otherCurrentLiabilities": "313423000", "totalCurrentLiabilities": "327350000", "otherNonCurrentLiabilities": "61349000", "totalNonCurrentLiabilities": "245747000", "cashAndShortTermInvestments": "233467000", "commonStockSharesOutstanding": "32202000", "intangibleAssetsExcludingGoodwill": "138681000", "cashAndCashEquivalentsAtCarryingValue": "233467000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-128565000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-38523000", "capitalExpenditures": "12564000", "changeInReceivables": "-27936000", "changeInExchangeRate": "None", "cashflowFromFinancing": "485998000", "cashflowFromInvestment": "-506695000", "stockBasedCompensation": "50264000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-59220000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "486198000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35654000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:24.827208+00:00", "is_restated": false, "income_statement": { "revenue": 186892000, "cost_of_revenue": 123618000, "gross_profit": 63274000, "ebit": -52374000, "ebitda": -40782000, "pretax_income": -55422000, "tax_provision": 3048000, "net_income": -55422000, "net_income_to_common": -55422000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 293239000, "total_current_assets": 385591000, "total_assets": 422537000, "short_term_debt": 4718000, "long_term_debt": 174011000, "total_debt": 178729000, "total_liabilities": 265345000, "total_equity": 157192000, "shares_outstanding": 27213000, "goodwill_and_intangibles": 6746000 }, "cash_flow": { "operating_cash_flow": -7598000, "capital_expenditure": 10117000, "free_cash_flow": 2519000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38687, "ticker_id": 5272, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:24.827208+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-52374000", "ebitda": "-40782000", "netIncome": "-55422000", "grossProfit": "63274000", "depreciation": "None", "totalRevenue": "186892000", "costOfRevenue": "123618000", "interestIncome": "733000", "incomeBeforeTax": "-55422000", "interestExpense": "3488000", "operatingIncome": "-53923000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "3048000", "reportedCurrency": "USD", "netInterestIncome": "-3048000", "nonInterestIncome": "None", "operatingExpenses": "117197000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17532000", "otherNonOperatingIncome": "1549000", "costofGoodsAndServicesSold": "123618000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11592000", "sellingGeneralAndAdministrative": "46532000", "netIncomeFromContinuingOperations": "-55422000" }, "balance": { "goodwill": "0", "inventory": "110000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "422537000", "longTermDebt": "174011000", "shortTermDebt": "4718000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "6746000", "reportedCurrency": "USD", "retainedEarnings": "-394053000", "totalLiabilities": "265345000", "otherCurrentAssets": "5797000", "totalCurrentAssets": "385591000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "86555000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "36946000", "currentAccountsPayable": "1363000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13865000", "shortLongTermDebtTotal": "188110000", "totalShareholderEquity": "157192000", "capitalLeaseObligations": "14112000", "otherCurrentLiabilities": "74844000", "totalCurrentLiabilities": "81274000", "otherNonCurrentLiabilities": "679000", "totalNonCurrentLiabilities": "184071000", "cashAndShortTermInvestments": "293239000", "commonStockSharesOutstanding": "27213000", "intangibleAssetsExcludingGoodwill": "6746000", "cashAndCashEquivalentsAtCarryingValue": "293239000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-55422000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7598000", "capitalExpenditures": "10117000", "changeInReceivables": "-2396000", "changeInExchangeRate": "None", "cashflowFromFinancing": "206430000", "cashflowFromInvestment": "-10117000", "stockBasedCompensation": "32396000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "188715000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "10185000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11592000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 186892000, "cost_of_revenue": 123618000, "gross_profit": 63274000, "research_and_development": 17532000, "selling_general_admin": 46532000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -52374000, "depreciation_amortisation": 11592000, "ebitda": -40782000, "interest_expense": 3488000, "interest_income": null, "other_non_operating": null, "pretax_income": -55422000, "tax_provision": 3048000, "effective_tax_rate": null, "net_income": -55422000, "net_income_continuing_ops": -55422000, "net_income_to_common": -55422000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 293239000, "short_term_investments": null, "net_receivables": 86555000, "inventory": 110000, "other_current_assets": null, "total_current_assets": 385591000, "net_ppe": null, "goodwill": 0, "intangible_assets": 6746000, "goodwill_and_intangibles": 6746000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 36946000, "total_assets": 422537000, "short_term_debt": 4718000, "accounts_payable": 1363000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 81274000, "long_term_debt": 174011000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 184071000, "total_liabilities": 265345000, "total_debt": 178729000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -394053000, "total_equity": 157192000, "shares_outstanding": 27213000, "operating_cash_flow": -7598000, "stock_based_compensation": 32396000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10117000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10117000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 206430000, "free_cash_flow": 2519000, "net_change_in_cash": 188715000 }, "raw_data": { "income": { "ebit": "-52374000", "ebitda": "-40782000", "netIncome": "-55422000", "grossProfit": "63274000", "depreciation": "None", "totalRevenue": "186892000", "costOfRevenue": "123618000", "interestIncome": "733000", "incomeBeforeTax": "-55422000", "interestExpense": "3488000", "operatingIncome": "-53923000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "3048000", "reportedCurrency": "USD", "netInterestIncome": "-3048000", "nonInterestIncome": "None", "operatingExpenses": "117197000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17532000", "otherNonOperatingIncome": "1549000", "costofGoodsAndServicesSold": "123618000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11592000", "sellingGeneralAndAdministrative": "46532000", "netIncomeFromContinuingOperations": "-55422000" }, "balance": { "goodwill": "0", "inventory": "110000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "422537000", "longTermDebt": "174011000", "shortTermDebt": "4718000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "6746000", "reportedCurrency": "USD", "retainedEarnings": "-394053000", "totalLiabilities": "265345000", "otherCurrentAssets": "5797000", "totalCurrentAssets": "385591000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "86555000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "36946000", "currentAccountsPayable": "1363000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13865000", "shortLongTermDebtTotal": "188110000", "totalShareholderEquity": "157192000", "capitalLeaseObligations": "14112000", "otherCurrentLiabilities": "74844000", "totalCurrentLiabilities": "81274000", "otherNonCurrentLiabilities": "679000", "totalNonCurrentLiabilities": "184071000", "cashAndShortTermInvestments": "293239000", "commonStockSharesOutstanding": "27213000", "intangibleAssetsExcludingGoodwill": "6746000", "cashAndCashEquivalentsAtCarryingValue": "293239000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-55422000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7598000", "capitalExpenditures": "10117000", "changeInReceivables": "-2396000", "changeInExchangeRate": "None", "cashflowFromFinancing": "206430000", "cashflowFromInvestment": "-10117000", "stockBasedCompensation": "32396000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "188715000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "10185000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11592000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:24.827208+00:00", "is_restated": false, "income_statement": { "revenue": 210430000, "cost_of_revenue": 130973000, "gross_profit": 79457000, "ebit": -16596000, "ebitda": -12061000, "pretax_income": -17144000, "tax_provision": 548000, "net_income": -17144000, "net_income_to_common": -17144000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104458000, "total_current_assets": 195730000, "total_assets": 224313000, "short_term_debt": 24000, "long_term_debt": 13000, "total_debt": 37000, "total_liabilities": 81046000, "total_equity": 143267000, "shares_outstanding": 23746000, "goodwill_and_intangibles": 4204000 }, "cash_flow": { "operating_cash_flow": 11457000, "capital_expenditure": 11020000, "free_cash_flow": 22477000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38692, "ticker_id": 5272, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:24.827208+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16596000", "ebitda": "-12061000", "netIncome": "-17144000", "grossProfit": "79457000", "depreciation": "None", "totalRevenue": "210430000", "costOfRevenue": "130973000", "interestIncome": "829000", "incomeBeforeTax": "-17144000", "interestExpense": "1377000", "operatingIncome": "-17325000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "548000", "reportedCurrency": "USD", "netInterestIncome": "-548000", "nonInterestIncome": "None", "operatingExpenses": "96782000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11699000", "otherNonOperatingIncome": "729000", "costofGoodsAndServicesSold": "130973000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4535000", "sellingGeneralAndAdministrative": "36720000", "netIncomeFromContinuingOperations": "-17144000" }, "balance": { "goodwill": "None", "inventory": "129000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "224313000", "longTermDebt": "13000", "shortTermDebt": "24000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "4204000", "reportedCurrency": "USD", "retainedEarnings": "-338631000", "totalLiabilities": "81046000", "otherCurrentAssets": "5912000", "totalCurrentAssets": "195730000", "currentLongTermDebt": "24000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85360000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28583000", "currentAccountsPayable": "1229000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14290000", "shortLongTermDebtTotal": "37000", "totalShareholderEquity": "143267000", "capitalLeaseObligations": "37000", "otherCurrentLiabilities": "76021000", "totalCurrentLiabilities": "78401000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2645000", "cashAndShortTermInvestments": "104458000", "commonStockSharesOutstanding": "23746000", "intangibleAssetsExcludingGoodwill": "4204000", "cashAndCashEquivalentsAtCarryingValue": "104458000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17144000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "26614000", "operatingCashflow": "11457000", "capitalExpenditures": "11020000", "changeInReceivables": "-26018000", "changeInExchangeRate": "None", "cashflowFromFinancing": "44179000", "cashflowFromInvestment": "-11020000", "stockBasedCompensation": "15851000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "44616000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "91020000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4535000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 210430000, "cost_of_revenue": 130973000, "gross_profit": 79457000, "research_and_development": 11699000, "selling_general_admin": 36720000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16596000, "depreciation_amortisation": 4535000, "ebitda": -12061000, "interest_expense": 1377000, "interest_income": null, "other_non_operating": null, "pretax_income": -17144000, "tax_provision": 548000, "effective_tax_rate": null, "net_income": -17144000, "net_income_continuing_ops": -17144000, "net_income_to_common": -17144000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 104458000, "short_term_investments": null, "net_receivables": 85360000, "inventory": 129000, "other_current_assets": null, "total_current_assets": 195730000, "net_ppe": null, "goodwill": null, "intangible_assets": 4204000, "goodwill_and_intangibles": 4204000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 28583000, "total_assets": 224313000, "short_term_debt": 24000, "accounts_payable": 1229000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 78401000, "long_term_debt": 13000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2645000, "total_liabilities": 81046000, "total_debt": 37000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -338631000, "total_equity": 143267000, "shares_outstanding": 23746000, "operating_cash_flow": 11457000, "stock_based_compensation": 15851000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11020000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11020000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 44179000, "free_cash_flow": 22477000, "net_change_in_cash": 44616000 }, "raw_data": { "income": { "ebit": "-16596000", "ebitda": "-12061000", "netIncome": "-17144000", "grossProfit": "79457000", "depreciation": "None", "totalRevenue": "210430000", "costOfRevenue": "130973000", "interestIncome": "829000", "incomeBeforeTax": "-17144000", "interestExpense": "1377000", "operatingIncome": "-17325000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "548000", "reportedCurrency": "USD", "netInterestIncome": "-548000", "nonInterestIncome": "None", "operatingExpenses": "96782000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11699000", "otherNonOperatingIncome": "729000", "costofGoodsAndServicesSold": "130973000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4535000", "sellingGeneralAndAdministrative": "36720000", "netIncomeFromContinuingOperations": "-17144000" }, "balance": { "goodwill": "None", "inventory": "129000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "224313000", "longTermDebt": "13000", "shortTermDebt": "24000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "4204000", "reportedCurrency": "USD", "retainedEarnings": "-338631000", "totalLiabilities": "81046000", "otherCurrentAssets": "5912000", "totalCurrentAssets": "195730000", "currentLongTermDebt": "24000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85360000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28583000", "currentAccountsPayable": "1229000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14290000", "shortLongTermDebtTotal": "37000", "totalShareholderEquity": "143267000", "capitalLeaseObligations": "37000", "otherCurrentLiabilities": "76021000", "totalCurrentLiabilities": "78401000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2645000", "cashAndShortTermInvestments": "104458000", "commonStockSharesOutstanding": "23746000", "intangibleAssetsExcludingGoodwill": "4204000", "cashAndCashEquivalentsAtCarryingValue": "104458000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17144000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "26614000", "operatingCashflow": "11457000", "capitalExpenditures": "11020000", "changeInReceivables": "-26018000", "changeInExchangeRate": "None", "cashflowFromFinancing": "44179000", "cashflowFromInvestment": "-11020000", "stockBasedCompensation": "15851000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "44616000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "91020000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4535000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:24.827208+00:00", "is_restated": false, "income_statement": { "revenue": 150684000, "cost_of_revenue": 96003000, "gross_profit": 54681000, "ebit": -49252000, "ebitda": -45970000, "pretax_income": -53042000, "tax_provision": -12125000, "net_income": -53042000, "net_income_to_common": -53042000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39623000, "total_current_assets": 124368000, "total_assets": 153763000, "short_term_debt": 21000, "long_term_debt": 46693000, "total_debt": 46714000, "total_liabilities": 101788000, "total_equity": 51975000, "shares_outstanding": 19060000, "goodwill_and_intangibles": 1995000 }, "cash_flow": { "operating_cash_flow": -18995000, "capital_expenditure": 7342000, "free_cash_flow": -11653000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38697, "ticker_id": 5272, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:24.827208+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-49252000", "ebitda": "-45970000", "netIncome": "-53042000", "grossProfit": "54681000", "depreciation": "None", "totalRevenue": "150684000", "costOfRevenue": "96003000", "interestIncome": "11196000", "incomeBeforeTax": "-53042000", "interestExpense": "3264000", "operatingIncome": "-40917000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-12125000", "reportedCurrency": "USD", "netInterestIncome": "-3264000", "nonInterestIncome": "None", "operatingExpenses": "95598000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16210000", "otherNonOperatingIncome": "-8861000", "costofGoodsAndServicesSold": "96003000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3282000", "sellingGeneralAndAdministrative": "34228000", "netIncomeFromContinuingOperations": "-53042000" }, "balance": { "goodwill": "None", "inventory": "20247000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "153763000", "longTermDebt": "46693000", "shortTermDebt": "21000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1995000", "reportedCurrency": "USD", "retainedEarnings": "-321487000", "totalLiabilities": "101788000", "otherCurrentAssets": "24203000", "totalCurrentAssets": "124368000", "currentLongTermDebt": "21000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "60542000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29395000", "currentAccountsPayable": "2099000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10230000", "shortLongTermDebtTotal": "46714000", "totalShareholderEquity": "51975000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "49456000", "totalCurrentLiabilities": "51922000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "49866000", "cashAndShortTermInvestments": "39623000", "commonStockSharesOutstanding": "19060000", "intangibleAssetsExcludingGoodwill": "1995000", "cashAndCashEquivalentsAtCarryingValue": "39623000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53042000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "8956000", "operatingCashflow": "-18995000", "capitalExpenditures": "7342000", "changeInReceivables": "-9426000", "changeInExchangeRate": "None", "cashflowFromFinancing": "65191000", "cashflowFromInvestment": "-7342000", "stockBasedCompensation": "26790000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "38854000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "70385000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3282000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 150684000, "cost_of_revenue": 96003000, "gross_profit": 54681000, "research_and_development": 16210000, "selling_general_admin": 34228000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -49252000, "depreciation_amortisation": 3282000, "ebitda": -45970000, "interest_expense": 3264000, "interest_income": null, "other_non_operating": null, "pretax_income": -53042000, "tax_provision": -12125000, "effective_tax_rate": null, "net_income": -53042000, "net_income_continuing_ops": -53042000, "net_income_to_common": -53042000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39623000, "short_term_investments": null, "net_receivables": 60542000, "inventory": 20247000, "other_current_assets": null, "total_current_assets": 124368000, "net_ppe": null, "goodwill": null, "intangible_assets": 1995000, "goodwill_and_intangibles": 1995000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29395000, "total_assets": 153763000, "short_term_debt": 21000, "accounts_payable": 2099000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 51922000, "long_term_debt": 46693000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 49866000, "total_liabilities": 101788000, "total_debt": 46714000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -321487000, "total_equity": 51975000, "shares_outstanding": 19060000, "operating_cash_flow": -18995000, "stock_based_compensation": 26790000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7342000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7342000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 65191000, "free_cash_flow": -11653000, "net_change_in_cash": 38854000 }, "raw_data": { "income": { "ebit": "-49252000", "ebitda": "-45970000", "netIncome": "-53042000", "grossProfit": "54681000", "depreciation": "None", "totalRevenue": "150684000", "costOfRevenue": "96003000", "interestIncome": "11196000", "incomeBeforeTax": "-53042000", "interestExpense": "3264000", "operatingIncome": "-40917000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-12125000", "reportedCurrency": "USD", "netInterestIncome": "-3264000", "nonInterestIncome": "None", "operatingExpenses": "95598000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16210000", "otherNonOperatingIncome": "-8861000", "costofGoodsAndServicesSold": "96003000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3282000", "sellingGeneralAndAdministrative": "34228000", "netIncomeFromContinuingOperations": "-53042000" }, "balance": { "goodwill": "None", "inventory": "20247000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "153763000", "longTermDebt": "46693000", "shortTermDebt": "21000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1995000", "reportedCurrency": "USD", "retainedEarnings": "-321487000", "totalLiabilities": "101788000", "otherCurrentAssets": "24203000", "totalCurrentAssets": "124368000", "currentLongTermDebt": "21000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "60542000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29395000", "currentAccountsPayable": "2099000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10230000", "shortLongTermDebtTotal": "46714000", "totalShareholderEquity": "51975000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "49456000", "totalCurrentLiabilities": "51922000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "49866000", "cashAndShortTermInvestments": "39623000", "commonStockSharesOutstanding": "19060000", "intangibleAssetsExcludingGoodwill": "1995000", "cashAndCashEquivalentsAtCarryingValue": "39623000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53042000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "8956000", "operatingCashflow": "-18995000", "capitalExpenditures": "7342000", "changeInReceivables": "-9426000", "changeInExchangeRate": "None", "cashflowFromFinancing": "65191000", "cashflowFromInvestment": "-7342000", "stockBasedCompensation": "26790000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "38854000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "70385000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3282000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:24.827208+00:00", "is_restated": false, "income_statement": { "revenue": 34319000, "cost_of_revenue": 17178000, "gross_profit": 17141000, "ebit": -11002000, "ebitda": -6262000, "pretax_income": -13798000, "tax_provision": -9318000, "net_income": -4480000, "net_income_to_common": -4480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35673000, "total_current_assets": 128519000, "total_assets": 263909000, "short_term_debt": 1467000, "long_term_debt": 204201000, "total_debt": 205668000, "total_liabilities": 267912000, "total_equity": -4003000, "shares_outstanding": 54896000, "goodwill_and_intangibles": 128084000 }, "cash_flow": { "operating_cash_flow": -5642000, "capital_expenditure": 28000, "free_cash_flow": -5614000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38660, "ticker_id": 5272, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:24.827208+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11002000", "ebitda": "-6262000", "netIncome": "-4480000", "grossProfit": "17141000", "depreciation": "None", "totalRevenue": "34319000", "costOfRevenue": "17178000", "interestIncome": "263000", "incomeBeforeTax": "-13798000", "interestExpense": "2796000", "operatingIncome": "-8274000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-9318000", "reportedCurrency": "USD", "netInterestIncome": "-2533000", "nonInterestIncome": "None", "operatingExpenses": "25415000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6430000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17178000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4740000", "sellingGeneralAndAdministrative": "8281000", "netIncomeFromContinuingOperations": "-13798000" }, "balance": { "goodwill": "110305000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "263909000", "longTermDebt": "204201000", "shortTermDebt": "1467000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "17779000", "reportedCurrency": "USD", "retainedEarnings": "-1408544000", "totalLiabilities": "267912000", "otherCurrentAssets": "2966000", "totalCurrentAssets": "128519000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "24130000", "currentNetReceivables": "65750000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "135390000", "currentAccountsPayable": "2600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "210028000", "totalShareholderEquity": "-4003000", "capitalLeaseObligations": "5827000", "otherCurrentLiabilities": "52546000", "totalCurrentLiabilities": "59351000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "208561000", "cashAndShortTermInvestments": "35673000", "commonStockSharesOutstanding": "54896000", "intangibleAssetsExcludingGoodwill": "17779000", "cashAndCashEquivalentsAtCarryingValue": "35673000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4480000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5642000", "capitalExpenditures": "28000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5022000", "cashflowFromInvestment": "-2304000", "stockBasedCompensation": "4828000", "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": "4740000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 34319000, "cost_of_revenue": 17178000, "gross_profit": 17141000, "research_and_development": 6430000, "selling_general_admin": 8281000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11002000, "depreciation_amortisation": 4740000, "ebitda": -6262000, "interest_expense": 2796000, "interest_income": null, "other_non_operating": null, "pretax_income": -13798000, "tax_provision": -9318000, "effective_tax_rate": null, "net_income": -4480000, "net_income_continuing_ops": -13798000, "net_income_to_common": -4480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35673000, "short_term_investments": 24130000, "net_receivables": 65750000, "inventory": null, "other_current_assets": null, "total_current_assets": 128519000, "net_ppe": null, "goodwill": 110305000, "intangible_assets": 17779000, "goodwill_and_intangibles": 128084000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 135390000, "total_assets": 263909000, "short_term_debt": 1467000, "accounts_payable": 2600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 59351000, "long_term_debt": 204201000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 208561000, "total_liabilities": 267912000, "total_debt": 205668000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1408544000, "total_equity": -4003000, "shares_outstanding": 54896000, "operating_cash_flow": -5642000, "stock_based_compensation": 4828000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2304000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5022000, "free_cash_flow": -5614000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11002000", "ebitda": "-6262000", "netIncome": "-4480000", "grossProfit": "17141000", "depreciation": "None", "totalRevenue": "34319000", "costOfRevenue": "17178000", "interestIncome": "263000", "incomeBeforeTax": "-13798000", "interestExpense": "2796000", "operatingIncome": "-8274000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-9318000", "reportedCurrency": "USD", "netInterestIncome": "-2533000", "nonInterestIncome": "None", "operatingExpenses": "25415000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6430000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17178000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4740000", "sellingGeneralAndAdministrative": "8281000", "netIncomeFromContinuingOperations": "-13798000" }, "balance": { "goodwill": "110305000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "263909000", "longTermDebt": "204201000", "shortTermDebt": "1467000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "17779000", "reportedCurrency": "USD", "retainedEarnings": "-1408544000", "totalLiabilities": "267912000", "otherCurrentAssets": "2966000", "totalCurrentAssets": "128519000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "24130000", "currentNetReceivables": "65750000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "135390000", "currentAccountsPayable": "2600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "210028000", "totalShareholderEquity": "-4003000", "capitalLeaseObligations": "5827000", "otherCurrentLiabilities": "52546000", "totalCurrentLiabilities": "59351000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "208561000", "cashAndShortTermInvestments": "35673000", "commonStockSharesOutstanding": "54896000", "intangibleAssetsExcludingGoodwill": "17779000", "cashAndCashEquivalentsAtCarryingValue": "35673000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4480000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5642000", "capitalExpenditures": "28000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5022000", "cashflowFromInvestment": "-2304000", "stockBasedCompensation": "4828000", "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": "4740000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:24.827208+00:00", "is_restated": false, "income_statement": { "revenue": 56095000, "cost_of_revenue": 30205000, "gross_profit": 25890000, "ebit": -5280000, "ebitda": 1301000, "pretax_income": -8250000, "tax_provision": null, "net_income": -8250000, "net_income_to_common": -8250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48719000, "total_current_assets": 137279000, "total_assets": 285641000, "short_term_debt": 1607000, "long_term_debt": 208920000, "total_debt": 210527000, "total_liabilities": 292149000, "total_equity": -6508000, "shares_outstanding": 53114000, "goodwill_and_intangibles": 115858000 }, "cash_flow": { "operating_cash_flow": 13010000, "capital_expenditure": 25000, "free_cash_flow": 13035000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38661, "ticker_id": 5272, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:24.827208+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5280000", "ebitda": "1301000", "netIncome": "-8250000", "grossProfit": "25890000", "depreciation": "None", "totalRevenue": "56095000", "costOfRevenue": "30205000", "interestIncome": "831000", "incomeBeforeTax": "-8250000", "interestExpense": "2970000", "operatingIncome": "-4098000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-2139000", "nonInterestIncome": "None", "operatingExpenses": "29988000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7965000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30205000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6581000", "sellingGeneralAndAdministrative": "13850000", "netIncomeFromContinuingOperations": "-8250000" }, "balance": { "goodwill": "110305000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "285641000", "longTermDebt": "208920000", "shortTermDebt": "1607000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "5553000", "reportedCurrency": "USD", "retainedEarnings": "-1404064000", "totalLiabilities": "292149000", "otherCurrentAssets": "3304000", "totalCurrentAssets": "137279000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85256000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "148362000", "currentAccountsPayable": "3360000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "215314000", "totalShareholderEquity": "-6508000", "capitalLeaseObligations": "6394000", "otherCurrentLiabilities": "70834000", "totalCurrentLiabilities": "78390000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "213759000", "cashAndShortTermInvestments": "48719000", "commonStockSharesOutstanding": "53114000", "intangibleAssetsExcludingGoodwill": "5553000", "cashAndCashEquivalentsAtCarryingValue": "48719000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8250000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "13010000", "capitalExpenditures": "25000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6017000", "cashflowFromInvestment": "-2277000", "stockBasedCompensation": "5512000", "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": "6581000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 56095000, "cost_of_revenue": 30205000, "gross_profit": 25890000, "research_and_development": 7965000, "selling_general_admin": 13850000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5280000, "depreciation_amortisation": 6581000, "ebitda": 1301000, "interest_expense": 2970000, "interest_income": null, "other_non_operating": null, "pretax_income": -8250000, "tax_provision": null, "effective_tax_rate": null, "net_income": -8250000, "net_income_continuing_ops": -8250000, "net_income_to_common": -8250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48719000, "short_term_investments": null, "net_receivables": 85256000, "inventory": null, "other_current_assets": null, "total_current_assets": 137279000, "net_ppe": null, "goodwill": 110305000, "intangible_assets": 5553000, "goodwill_and_intangibles": 115858000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 148362000, "total_assets": 285641000, "short_term_debt": 1607000, "accounts_payable": 3360000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 78390000, "long_term_debt": 208920000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 213759000, "total_liabilities": 292149000, "total_debt": 210527000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1404064000, "total_equity": -6508000, "shares_outstanding": 53114000, "operating_cash_flow": 13010000, "stock_based_compensation": 5512000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2277000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6017000, "free_cash_flow": 13035000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5280000", "ebitda": "1301000", "netIncome": "-8250000", "grossProfit": "25890000", "depreciation": "None", "totalRevenue": "56095000", "costOfRevenue": "30205000", "interestIncome": "831000", "incomeBeforeTax": "-8250000", "interestExpense": "2970000", "operatingIncome": "-4098000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-2139000", "nonInterestIncome": "None", "operatingExpenses": "29988000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7965000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30205000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6581000", "sellingGeneralAndAdministrative": "13850000", "netIncomeFromContinuingOperations": "-8250000" }, "balance": { "goodwill": "110305000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "285641000", "longTermDebt": "208920000", "shortTermDebt": "1607000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "5553000", "reportedCurrency": "USD", "retainedEarnings": "-1404064000", "totalLiabilities": "292149000", "otherCurrentAssets": "3304000", "totalCurrentAssets": "137279000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85256000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "148362000", "currentAccountsPayable": "3360000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "215314000", "totalShareholderEquity": "-6508000", "capitalLeaseObligations": "6394000", "otherCurrentLiabilities": "70834000", "totalCurrentLiabilities": "78390000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "213759000", "cashAndShortTermInvestments": "48719000", "commonStockSharesOutstanding": "53114000", "intangibleAssetsExcludingGoodwill": "5553000", "cashAndCashEquivalentsAtCarryingValue": "48719000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8250000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "13010000", "capitalExpenditures": "25000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6017000", "cashflowFromInvestment": "-2277000", "stockBasedCompensation": "5512000", "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": "6581000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:24.827208+00:00", "is_restated": false, "income_statement": { "revenue": 52031000, "cost_of_revenue": 27731000, "gross_profit": 24300000, "ebit": -69758000, "ebitda": -63285000, "pretax_income": -72673000, "tax_provision": null, "net_income": -72673000, "net_income_to_common": -72673000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43961000, "total_current_assets": 140710000, "total_assets": 292807000, "short_term_debt": 47687000, "long_term_debt": 168570000, "total_debt": 216257000, "total_liabilities": 297511000, "total_equity": -4704000, "shares_outstanding": 53493000, "goodwill_and_intangibles": 142906999 }, "cash_flow": { "operating_cash_flow": 1761000, "capital_expenditure": 4464000, "free_cash_flow": 6225000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38663, "ticker_id": 5272, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:24.827208+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-69758000", "ebitda": "-63285000", "netIncome": "-72673000", "grossProfit": "24300000", "depreciation": "None", "totalRevenue": "52031000", "costOfRevenue": "27731000", "interestIncome": "908000", "incomeBeforeTax": "-72673000", "interestExpense": "2915000", "operatingIncome": "-68854000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-2007000", "nonInterestIncome": "None", "operatingExpenses": "93154000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8799000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27731000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6473000", "sellingGeneralAndAdministrative": "10854000", "netIncomeFromContinuingOperations": "-72673000" }, "balance": { "goodwill": "110305000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "292807000", "longTermDebt": "168570000", "shortTermDebt": "47687000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "32601999", "reportedCurrency": "USD", "retainedEarnings": "-1395814000", "totalLiabilities": "297511000", "otherCurrentAssets": "5345000", "totalCurrentAssets": "140710000", "currentLongTermDebt": "46070000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "91404000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "152097000", "currentAccountsPayable": "3613000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "221433000", "totalShareholderEquity": "-4704000", "capitalLeaseObligations": "6793000", "otherCurrentLiabilities": "69031000", "totalCurrentLiabilities": "123703000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "173808000", "cashAndShortTermInvestments": "43961000", "commonStockSharesOutstanding": "53493000", "intangibleAssetsExcludingGoodwill": "32601999", "cashAndCashEquivalentsAtCarryingValue": "43961000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-72673000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1761000", "capitalExpenditures": "4464000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12000", "cashflowFromInvestment": "-4464000", "stockBasedCompensation": "6422000", "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": "6988000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 52031000, "cost_of_revenue": 27731000, "gross_profit": 24300000, "research_and_development": 8799000, "selling_general_admin": 10854000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -69758000, "depreciation_amortisation": 6473000, "ebitda": -63285000, "interest_expense": 2915000, "interest_income": null, "other_non_operating": null, "pretax_income": -72673000, "tax_provision": null, "effective_tax_rate": null, "net_income": -72673000, "net_income_continuing_ops": -72673000, "net_income_to_common": -72673000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43961000, "short_term_investments": null, "net_receivables": 91404000, "inventory": null, "other_current_assets": null, "total_current_assets": 140710000, "net_ppe": null, "goodwill": 110305000, "intangible_assets": 32601999, "goodwill_and_intangibles": 142906999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 152097000, "total_assets": 292807000, "short_term_debt": 47687000, "accounts_payable": 3613000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 123703000, "long_term_debt": 168570000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 173808000, "total_liabilities": 297511000, "total_debt": 216257000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1395814000, "total_equity": -4704000, "shares_outstanding": 53493000, "operating_cash_flow": 1761000, "stock_based_compensation": 6422000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4464000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4464000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12000, "free_cash_flow": 6225000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-69758000", "ebitda": "-63285000", "netIncome": "-72673000", "grossProfit": "24300000", "depreciation": "None", "totalRevenue": "52031000", "costOfRevenue": "27731000", "interestIncome": "908000", "incomeBeforeTax": "-72673000", "interestExpense": "2915000", "operatingIncome": "-68854000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-2007000", "nonInterestIncome": "None", "operatingExpenses": "93154000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8799000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27731000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6473000", "sellingGeneralAndAdministrative": "10854000", "netIncomeFromContinuingOperations": "-72673000" }, "balance": { "goodwill": "110305000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "292807000", "longTermDebt": "168570000", "shortTermDebt": "47687000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "32601999", "reportedCurrency": "USD", "retainedEarnings": "-1395814000", "totalLiabilities": "297511000", "otherCurrentAssets": "5345000", "totalCurrentAssets": "140710000", "currentLongTermDebt": "46070000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "91404000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "152097000", "currentAccountsPayable": "3613000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "221433000", "totalShareholderEquity": "-4704000", "capitalLeaseObligations": "6793000", "otherCurrentLiabilities": "69031000", "totalCurrentLiabilities": "123703000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "173808000", "cashAndShortTermInvestments": "43961000", "commonStockSharesOutstanding": "53493000", "intangibleAssetsExcludingGoodwill": "32601999", "cashAndCashEquivalentsAtCarryingValue": "43961000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-72673000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1761000", "capitalExpenditures": "4464000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12000", "cashflowFromInvestment": "-4464000", "stockBasedCompensation": "6422000", "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": "6988000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:24.827208+00:00", "is_restated": false, "income_statement": { "revenue": 63249000, "cost_of_revenue": 33986000, "gross_profit": 29263000, "ebit": -6914000, "ebitda": 3000, "pretax_income": -9283000, "tax_provision": null, "net_income": -9283000, "net_income_to_common": -9283000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46745000, "total_current_assets": 150400000, "total_assets": 361134000, "short_term_debt": 47208000, "long_term_debt": 168289000, "total_debt": 215497000, "total_liabilities": 302428000, "total_equity": 58706000, "shares_outstanding": 52750000, "goodwill_and_intangibles": 202306000 }, "cash_flow": { "operating_cash_flow": 1225000, "capital_expenditure": 4658000, "free_cash_flow": 5883000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38664, "ticker_id": 5272, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:24.827208+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6914000", "ebitda": "3000", "netIncome": "-9283000", "grossProfit": "29263000", "depreciation": "None", "totalRevenue": "63249000", "costOfRevenue": "33986000", "interestIncome": "426000", "incomeBeforeTax": "-9283000", "interestExpense": "2369000", "operatingIncome": "-12789000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1943000", "nonInterestIncome": "None", "operatingExpenses": "42052000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11295000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33986000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6917000", "sellingGeneralAndAdministrative": "12905000", "netIncomeFromContinuingOperations": "-9283000" }, "balance": { "goodwill": "159429000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "361134000", "longTermDebt": "168289000", "shortTermDebt": "47208000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "42877000", "reportedCurrency": "USD", "retainedEarnings": "-1323141000", "totalLiabilities": "302428000", "otherCurrentAssets": "7035000", "totalCurrentAssets": "150400000", "currentLongTermDebt": "46009000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "96620000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "210734000", "currentAccountsPayable": "1945000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "220412000", "totalShareholderEquity": "58706000", "capitalLeaseObligations": "6114000", "otherCurrentLiabilities": "76893000", "totalCurrentLiabilities": "129149000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "173279000", "cashAndShortTermInvestments": "46745000", "commonStockSharesOutstanding": "52750000", "intangibleAssetsExcludingGoodwill": "42877000", "cashAndCashEquivalentsAtCarryingValue": "46745000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9283000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1225000", "capitalExpenditures": "4658000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2059000", "cashflowFromInvestment": "-4658000", "stockBasedCompensation": "7501000", "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": "6917000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 63249000, "cost_of_revenue": 33986000, "gross_profit": 29263000, "research_and_development": 11295000, "selling_general_admin": 12905000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6914000, "depreciation_amortisation": 6917000, "ebitda": 3000, "interest_expense": 2369000, "interest_income": null, "other_non_operating": null, "pretax_income": -9283000, "tax_provision": null, "effective_tax_rate": null, "net_income": -9283000, "net_income_continuing_ops": -9283000, "net_income_to_common": -9283000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46745000, "short_term_investments": null, "net_receivables": 96620000, "inventory": null, "other_current_assets": null, "total_current_assets": 150400000, "net_ppe": null, "goodwill": 159429000, "intangible_assets": 42877000, "goodwill_and_intangibles": 202306000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 210734000, "total_assets": 361134000, "short_term_debt": 47208000, "accounts_payable": 1945000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 129149000, "long_term_debt": 168289000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 173279000, "total_liabilities": 302428000, "total_debt": 215497000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1323141000, "total_equity": 58706000, "shares_outstanding": 52750000, "operating_cash_flow": 1225000, "stock_based_compensation": 7501000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4658000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4658000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2059000, "free_cash_flow": 5883000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6914000", "ebitda": "3000", "netIncome": "-9283000", "grossProfit": "29263000", "depreciation": "None", "totalRevenue": "63249000", "costOfRevenue": "33986000", "interestIncome": "426000", "incomeBeforeTax": "-9283000", "interestExpense": "2369000", "operatingIncome": "-12789000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1943000", "nonInterestIncome": "None", "operatingExpenses": "42052000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11295000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33986000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6917000", "sellingGeneralAndAdministrative": "12905000", "netIncomeFromContinuingOperations": "-9283000" }, "balance": { "goodwill": "159429000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "361134000", "longTermDebt": "168289000", "shortTermDebt": "47208000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "42877000", "reportedCurrency": "USD", "retainedEarnings": "-1323141000", "totalLiabilities": "302428000", "otherCurrentAssets": "7035000", "totalCurrentAssets": "150400000", "currentLongTermDebt": "46009000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "96620000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "210734000", "currentAccountsPayable": "1945000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "220412000", "totalShareholderEquity": "58706000", "capitalLeaseObligations": "6114000", "otherCurrentLiabilities": "76893000", "totalCurrentLiabilities": "129149000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "173279000", "cashAndShortTermInvestments": "46745000", "commonStockSharesOutstanding": "52750000", "intangibleAssetsExcludingGoodwill": "42877000", "cashAndCashEquivalentsAtCarryingValue": "46745000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9283000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1225000", "capitalExpenditures": "4658000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2059000", "cashflowFromInvestment": "-4658000", "stockBasedCompensation": "7501000", "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": "6917000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:24.827208+00:00", "is_restated": false, "income_statement": { "revenue": 61898000, "cost_of_revenue": 36738000, "gross_profit": 25160000, "ebit": -10906000, "ebitda": -3983000, "pretax_income": -13282000, "tax_provision": null, "net_income": -13282000, "net_income_to_common": -13282000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52046000, "total_current_assets": 156829000, "total_assets": 369073000, "short_term_debt": 47594000, "long_term_debt": 168009000, "total_debt": 215603000, "total_liabilities": 304983000, "total_equity": 64090000, "shares_outstanding": 51863000, "goodwill_and_intangibles": 203212000 }, "cash_flow": { "operating_cash_flow": -6706000, "capital_expenditure": 4103000, "free_cash_flow": -2603000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38665, "ticker_id": 5272, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:24.827208+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10906000", "ebitda": "-3983000", "netIncome": "-13282000", "grossProfit": "25160000", "depreciation": "None", "totalRevenue": "61898000", "costOfRevenue": "36738000", "interestIncome": "546000", "incomeBeforeTax": "-13282000", "interestExpense": "2376000", "operatingIncome": "-14079000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1830000", "nonInterestIncome": "None", "operatingExpenses": "39239000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11706000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36738000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6923000", "sellingGeneralAndAdministrative": "13778000", "netIncomeFromContinuingOperations": "-13282000" }, "balance": { "goodwill": "159429000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "369073000", "longTermDebt": "168009000", "shortTermDebt": "47594000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "43783000", "reportedCurrency": "USD", "retainedEarnings": "-1313858000", "totalLiabilities": "304983000", "otherCurrentAssets": "5331000", "totalCurrentAssets": "156829000", "currentLongTermDebt": "45936000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "99452000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "212244000", "currentAccountsPayable": "4445000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "220726000", "totalShareholderEquity": "64090000", "capitalLeaseObligations": "6781000", "otherCurrentLiabilities": "77204000", "totalCurrentLiabilities": "131851000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "173132000", "cashAndShortTermInvestments": "52046000", "commonStockSharesOutstanding": "51863000", "intangibleAssetsExcludingGoodwill": "43783000", "cashAndCashEquivalentsAtCarryingValue": "52046000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13282000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-6706000", "capitalExpenditures": "4103000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3034000", "cashflowFromInvestment": "-3903000", "stockBasedCompensation": "8694000", "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": "6923000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 61898000, "cost_of_revenue": 36738000, "gross_profit": 25160000, "research_and_development": 11706000, "selling_general_admin": 13778000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10906000, "depreciation_amortisation": 6923000, "ebitda": -3983000, "interest_expense": 2376000, "interest_income": null, "other_non_operating": null, "pretax_income": -13282000, "tax_provision": null, "effective_tax_rate": null, "net_income": -13282000, "net_income_continuing_ops": -13282000, "net_income_to_common": -13282000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52046000, "short_term_investments": null, "net_receivables": 99452000, "inventory": null, "other_current_assets": null, "total_current_assets": 156829000, "net_ppe": null, "goodwill": 159429000, "intangible_assets": 43783000, "goodwill_and_intangibles": 203212000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 212244000, "total_assets": 369073000, "short_term_debt": 47594000, "accounts_payable": 4445000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 131851000, "long_term_debt": 168009000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 173132000, "total_liabilities": 304983000, "total_debt": 215603000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1313858000, "total_equity": 64090000, "shares_outstanding": 51863000, "operating_cash_flow": -6706000, "stock_based_compensation": 8694000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4103000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3903000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3034000, "free_cash_flow": -2603000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10906000", "ebitda": "-3983000", "netIncome": "-13282000", "grossProfit": "25160000", "depreciation": "None", "totalRevenue": "61898000", "costOfRevenue": "36738000", "interestIncome": "546000", "incomeBeforeTax": "-13282000", "interestExpense": "2376000", "operatingIncome": "-14079000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1830000", "nonInterestIncome": "None", "operatingExpenses": "39239000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11706000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36738000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6923000", "sellingGeneralAndAdministrative": "13778000", "netIncomeFromContinuingOperations": "-13282000" }, "balance": { "goodwill": "159429000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "369073000", "longTermDebt": "168009000", "shortTermDebt": "47594000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "43783000", "reportedCurrency": "USD", "retainedEarnings": "-1313858000", "totalLiabilities": "304983000", "otherCurrentAssets": "5331000", "totalCurrentAssets": "156829000", "currentLongTermDebt": "45936000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "99452000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "212244000", "currentAccountsPayable": "4445000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "220726000", "totalShareholderEquity": "64090000", "capitalLeaseObligations": "6781000", "otherCurrentLiabilities": "77204000", "totalCurrentLiabilities": "131851000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "173132000", "cashAndShortTermInvestments": "52046000", "commonStockSharesOutstanding": "51863000", "intangibleAssetsExcludingGoodwill": "43783000", "cashAndCashEquivalentsAtCarryingValue": "52046000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13282000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-6706000", "capitalExpenditures": "4103000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3034000", "cashflowFromInvestment": "-3903000", "stockBasedCompensation": "8694000", "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": "6923000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:24.827208+00:00", "is_restated": false, "income_statement": { "revenue": 73997000, "cost_of_revenue": 41264000, "gross_profit": 32733000, "ebit": -13218000, "ebitda": -6718000, "pretax_income": -15589000, "tax_provision": 1000, "net_income": -15589000, "net_income_to_common": -15589000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65594000, "total_current_assets": 177983000, "total_assets": 392711000, "short_term_debt": 47888000, "long_term_debt": 167729000, "total_debt": 215617000, "total_liabilities": 322718000, "total_equity": 69993000, "shares_outstanding": 51005000, "goodwill_and_intangibles": 204142000 }, "cash_flow": { "operating_cash_flow": 2979000, "capital_expenditure": 4436000, "free_cash_flow": 7415000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38666, "ticker_id": 5272, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:24.827208+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13218000", "ebitda": "-6718000", "netIncome": "-15589000", "grossProfit": "32733000", "depreciation": "None", "totalRevenue": "73997000", "costOfRevenue": "41264000", "interestIncome": "677000", "incomeBeforeTax": "-15589000", "interestExpense": "2371000", "operatingIncome": "-8314000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1000", "reportedCurrency": "USD", "netInterestIncome": "-1694000", "nonInterestIncome": "None", "operatingExpenses": "41047000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9895000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41264000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6500000", "sellingGeneralAndAdministrative": "13770000", "netIncomeFromContinuingOperations": "-15589000" }, "balance": { "goodwill": "159429000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "392711000", "longTermDebt": "167729000", "shortTermDebt": "47888000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "44713000", "reportedCurrency": "USD", "retainedEarnings": "-1300576000", "totalLiabilities": "322718000", "otherCurrentAssets": "5336000", "totalCurrentAssets": "177983000", "currentLongTermDebt": "45863000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "107053000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "214729000", "currentAccountsPayable": "3689000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "221651000", "totalShareholderEquity": "69993000", "capitalLeaseObligations": "8059000", "otherCurrentLiabilities": "95224000", "totalCurrentLiabilities": "148955000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "173763000", "cashAndShortTermInvestments": "65594000", "commonStockSharesOutstanding": "51005000", "intangibleAssetsExcludingGoodwill": "44713000", "cashAndCashEquivalentsAtCarryingValue": "65594000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15589000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2979000", "capitalExpenditures": "4436000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-202000", "cashflowFromInvestment": "-4086000", "stockBasedCompensation": "8673000", "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": "6500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 73997000, "cost_of_revenue": 41264000, "gross_profit": 32733000, "research_and_development": 9895000, "selling_general_admin": 13770000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13218000, "depreciation_amortisation": 6500000, "ebitda": -6718000, "interest_expense": 2371000, "interest_income": null, "other_non_operating": null, "pretax_income": -15589000, "tax_provision": 1000, "effective_tax_rate": null, "net_income": -15589000, "net_income_continuing_ops": -15589000, "net_income_to_common": -15589000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 65594000, "short_term_investments": null, "net_receivables": 107053000, "inventory": null, "other_current_assets": null, "total_current_assets": 177983000, "net_ppe": null, "goodwill": 159429000, "intangible_assets": 44713000, "goodwill_and_intangibles": 204142000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 214729000, "total_assets": 392711000, "short_term_debt": 47888000, "accounts_payable": 3689000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 148955000, "long_term_debt": 167729000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 173763000, "total_liabilities": 322718000, "total_debt": 215617000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1300576000, "total_equity": 69993000, "shares_outstanding": 51005000, "operating_cash_flow": 2979000, "stock_based_compensation": 8673000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4436000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4086000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -202000, "free_cash_flow": 7415000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13218000", "ebitda": "-6718000", "netIncome": "-15589000", "grossProfit": "32733000", "depreciation": "None", "totalRevenue": "73997000", "costOfRevenue": "41264000", "interestIncome": "677000", "incomeBeforeTax": "-15589000", "interestExpense": "2371000", "operatingIncome": "-8314000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1000", "reportedCurrency": "USD", "netInterestIncome": "-1694000", "nonInterestIncome": "None", "operatingExpenses": "41047000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9895000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41264000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6500000", "sellingGeneralAndAdministrative": "13770000", "netIncomeFromContinuingOperations": "-15589000" }, "balance": { "goodwill": "159429000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "392711000", "longTermDebt": "167729000", "shortTermDebt": "47888000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "44713000", "reportedCurrency": "USD", "retainedEarnings": "-1300576000", "totalLiabilities": "322718000", "otherCurrentAssets": "5336000", "totalCurrentAssets": "177983000", "currentLongTermDebt": "45863000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "107053000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "214729000", "currentAccountsPayable": "3689000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "221651000", "totalShareholderEquity": "69993000", "capitalLeaseObligations": "8059000", "otherCurrentLiabilities": "95224000", "totalCurrentLiabilities": "148955000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "173763000", "cashAndShortTermInvestments": "65594000", "commonStockSharesOutstanding": "51005000", "intangibleAssetsExcludingGoodwill": "44713000", "cashAndCashEquivalentsAtCarryingValue": "65594000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15589000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2979000", "capitalExpenditures": "4436000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-202000", "cashflowFromInvestment": "-4086000", "stockBasedCompensation": "8673000", "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": "6500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:24.827208+00:00", "is_restated": false, "income_statement": { "revenue": 67057000, "cost_of_revenue": 38505000, "gross_profit": 28552000, "ebit": -142826000, "ebitda": -135301000, "pretax_income": -145182000, "tax_provision": 145182000, "net_income": -145182000, "net_income_to_common": -145182000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66988000, "total_current_assets": 183330000, "total_assets": 399393000, "short_term_debt": 48150000, "long_term_debt": 167448000, "total_debt": 215598000, "total_liabilities": 329696000, "total_equity": 69697000, "shares_outstanding": 50028000, "goodwill_and_intangibles": 172255000 }, "cash_flow": { "operating_cash_flow": 1384000, "capital_expenditure": 507000, "free_cash_flow": 1891000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38668, "ticker_id": 5272, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:24.827208+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-142826000", "ebitda": "-135301000", "netIncome": "-145182000", "grossProfit": "28552000", "depreciation": "None", "totalRevenue": "67057000", "costOfRevenue": "38505000", "interestIncome": "877000", "incomeBeforeTax": "-145182000", "interestExpense": "2356000", "operatingIncome": "-148546000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "145182000", "reportedCurrency": "USD", "netInterestIncome": "-1479000", "nonInterestIncome": "None", "operatingExpenses": "177098000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13194000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38505000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7525000", "sellingGeneralAndAdministrative": "12076000", "netIncomeFromContinuingOperations": "-145182000" }, "balance": { "goodwill": "159429000", "inventory": "None", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "399393000", "longTermDebt": "167448000", "shortTermDebt": "48150000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "12826000", "reportedCurrency": "USD", "retainedEarnings": "-1284987000", "totalLiabilities": "329696000", "otherCurrentAssets": "6787000", "totalCurrentAssets": "183330000", "currentLongTermDebt": "45789000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "109555000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "216063000", "currentAccountsPayable": "3927000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "221921000", "totalShareholderEquity": "69697000", "capitalLeaseObligations": "8684000", "otherCurrentLiabilities": "101767000", "totalCurrentLiabilities": "155908000", "otherNonCurrentLiabilities": "17000", "totalNonCurrentLiabilities": "173788000", "cashAndShortTermInvestments": "66988000", "commonStockSharesOutstanding": "50028000", "intangibleAssetsExcludingGoodwill": "12826000", "cashAndCashEquivalentsAtCarryingValue": "66988000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-145182000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1384000", "capitalExpenditures": "507000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-388000", "cashflowFromInvestment": "-5257000", "stockBasedCompensation": "8065000", "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": "7525000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 67057000, "cost_of_revenue": 38505000, "gross_profit": 28552000, "research_and_development": 13194000, "selling_general_admin": 12076000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -142826000, "depreciation_amortisation": 7525000, "ebitda": -135301000, "interest_expense": 2356000, "interest_income": null, "other_non_operating": null, "pretax_income": -145182000, "tax_provision": 145182000, "effective_tax_rate": null, "net_income": -145182000, "net_income_continuing_ops": -145182000, "net_income_to_common": -145182000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66988000, "short_term_investments": null, "net_receivables": 109555000, "inventory": null, "other_current_assets": null, "total_current_assets": 183330000, "net_ppe": null, "goodwill": 159429000, "intangible_assets": 12826000, "goodwill_and_intangibles": 172255000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 216063000, "total_assets": 399393000, "short_term_debt": 48150000, "accounts_payable": 3927000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 155908000, "long_term_debt": 167448000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 173788000, "total_liabilities": 329696000, "total_debt": 215598000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1284987000, "total_equity": 69697000, "shares_outstanding": 50028000, "operating_cash_flow": 1384000, "stock_based_compensation": 8065000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 507000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5257000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -388000, "free_cash_flow": 1891000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-142826000", "ebitda": "-135301000", "netIncome": "-145182000", "grossProfit": "28552000", "depreciation": "None", "totalRevenue": "67057000", "costOfRevenue": "38505000", "interestIncome": "877000", "incomeBeforeTax": "-145182000", "interestExpense": "2356000", "operatingIncome": "-148546000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "145182000", "reportedCurrency": "USD", "netInterestIncome": "-1479000", "nonInterestIncome": "None", "operatingExpenses": "177098000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13194000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38505000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7525000", "sellingGeneralAndAdministrative": "12076000", "netIncomeFromContinuingOperations": "-145182000" }, "balance": { "goodwill": "159429000", "inventory": "None", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "399393000", "longTermDebt": "167448000", "shortTermDebt": "48150000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "12826000", "reportedCurrency": "USD", "retainedEarnings": "-1284987000", "totalLiabilities": "329696000", "otherCurrentAssets": "6787000", "totalCurrentAssets": "183330000", "currentLongTermDebt": "45789000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "109555000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "216063000", "currentAccountsPayable": "3927000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "221921000", "totalShareholderEquity": "69697000", "capitalLeaseObligations": "8684000", "otherCurrentLiabilities": "101767000", "totalCurrentLiabilities": "155908000", "otherNonCurrentLiabilities": "17000", "totalNonCurrentLiabilities": "173788000", "cashAndShortTermInvestments": "66988000", "commonStockSharesOutstanding": "50028000", "intangibleAssetsExcludingGoodwill": "12826000", "cashAndCashEquivalentsAtCarryingValue": "66988000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-145182000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1384000", "capitalExpenditures": "507000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-388000", "cashflowFromInvestment": "-5257000", "stockBasedCompensation": "8065000", "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": "7525000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:24.827208+00:00", "is_restated": false, "income_statement": { "revenue": 69636000, "cost_of_revenue": 40919000, "gross_profit": 28717000, "ebit": -1824000, "ebitda": 5228000, "pretax_income": -4257000, "tax_provision": 4257000, "net_income": -4257000, "net_income_to_common": -4257000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71248000, "total_current_assets": 185332000, "total_assets": 534372000, "short_term_debt": 2279000, "long_term_debt": 212885000, "total_debt": 215164000, "total_liabilities": 324338000, "total_equity": 210034000, "shares_outstanding": 49056000, "goodwill_and_intangibles": 336133000 }, "cash_flow": { "operating_cash_flow": 4429000, "capital_expenditure": 4858000, "free_cash_flow": 9287000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38669, "ticker_id": 5272, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:24.827208+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1824000", "ebitda": "5228000", "netIncome": "-4257000", "grossProfit": "28717000", "depreciation": "None", "totalRevenue": "69636000", "costOfRevenue": "40919000", "interestIncome": "872000", "incomeBeforeTax": "-4257000", "interestExpense": "2433000", "operatingIncome": "-15812000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4257000", "reportedCurrency": "USD", "netInterestIncome": "-1561000", "nonInterestIncome": "None", "operatingExpenses": "44529000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13470000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40919000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7052000", "sellingGeneralAndAdministrative": "16151000", "netIncomeFromContinuingOperations": "-4257000" }, "balance": { "goodwill": "277202000", "inventory": "1", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "534372000", "longTermDebt": "212885000", "shortTermDebt": "2279000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "58931000", "reportedCurrency": "USD", "retainedEarnings": "-1139804000", "totalLiabilities": "324338000", "otherCurrentAssets": "6717000", "totalCurrentAssets": "185332000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "107367000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "348966000", "currentAccountsPayable": "4866000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "221969000", "totalShareholderEquity": "210034000", "capitalLeaseObligations": "9084000", "otherCurrentLiabilities": "95777000", "totalCurrentLiabilities": "104601000", "otherNonCurrentLiabilities": "17000", "totalNonCurrentLiabilities": "219737000", "cashAndShortTermInvestments": "71248000", "commonStockSharesOutstanding": "49056000", "intangibleAssetsExcludingGoodwill": "58931000", "cashAndCashEquivalentsAtCarryingValue": "71248000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4257000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4429000", "capitalExpenditures": "4858000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26287000", "cashflowFromInvestment": "-4656000", "stockBasedCompensation": "12644000", "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": "7052000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 69636000, "cost_of_revenue": 40919000, "gross_profit": 28717000, "research_and_development": 13470000, "selling_general_admin": 16151000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1824000, "depreciation_amortisation": 7052000, "ebitda": 5228000, "interest_expense": 2433000, "interest_income": null, "other_non_operating": null, "pretax_income": -4257000, "tax_provision": 4257000, "effective_tax_rate": null, "net_income": -4257000, "net_income_continuing_ops": -4257000, "net_income_to_common": -4257000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71248000, "short_term_investments": null, "net_receivables": 107367000, "inventory": 1, "other_current_assets": null, "total_current_assets": 185332000, "net_ppe": null, "goodwill": 277202000, "intangible_assets": 58931000, "goodwill_and_intangibles": 336133000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 348966000, "total_assets": 534372000, "short_term_debt": 2279000, "accounts_payable": 4866000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 104601000, "long_term_debt": 212885000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 219737000, "total_liabilities": 324338000, "total_debt": 215164000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1139804000, "total_equity": 210034000, "shares_outstanding": 49056000, "operating_cash_flow": 4429000, "stock_based_compensation": 12644000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4858000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4656000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26287000, "free_cash_flow": 9287000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1824000", "ebitda": "5228000", "netIncome": "-4257000", "grossProfit": "28717000", "depreciation": "None", "totalRevenue": "69636000", "costOfRevenue": "40919000", "interestIncome": "872000", "incomeBeforeTax": "-4257000", "interestExpense": "2433000", "operatingIncome": "-15812000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4257000", "reportedCurrency": "USD", "netInterestIncome": "-1561000", "nonInterestIncome": "None", "operatingExpenses": "44529000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13470000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40919000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7052000", "sellingGeneralAndAdministrative": "16151000", "netIncomeFromContinuingOperations": "-4257000" }, "balance": { "goodwill": "277202000", "inventory": "1", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "534372000", "longTermDebt": "212885000", "shortTermDebt": "2279000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "58931000", "reportedCurrency": "USD", "retainedEarnings": "-1139804000", "totalLiabilities": "324338000", "otherCurrentAssets": "6717000", "totalCurrentAssets": "185332000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "107367000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "348966000", "currentAccountsPayable": "4866000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "221969000", "totalShareholderEquity": "210034000", "capitalLeaseObligations": "9084000", "otherCurrentLiabilities": "95777000", "totalCurrentLiabilities": "104601000", "otherNonCurrentLiabilities": "17000", "totalNonCurrentLiabilities": "219737000", "cashAndShortTermInvestments": "71248000", "commonStockSharesOutstanding": "49056000", "intangibleAssetsExcludingGoodwill": "58931000", "cashAndCashEquivalentsAtCarryingValue": "71248000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4257000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4429000", "capitalExpenditures": "4858000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26287000", "cashflowFromInvestment": "-4656000", "stockBasedCompensation": "12644000", "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": "7052000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:24.827208+00:00", "is_restated": false, "income_statement": { "revenue": 67608000, "cost_of_revenue": 36716000, "gross_profit": 30892000, "ebit": -22544000, "ebitda": -15745000, "pretax_income": -24275000, "tax_provision": 6755724, "net_income": -24275000, "net_income_to_common": -24275000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 97766000, "total_current_assets": 218255000, "total_assets": 568951000, "short_term_debt": 2079000, "long_term_debt": 257894000, "total_debt": 259973000, "total_liabilities": 369814000, "total_equity": 199137000, "shares_outstanding": 43248000, "goodwill_and_intangibles": 336351000 }, "cash_flow": { "operating_cash_flow": -17617000, "capital_expenditure": 4747000, "free_cash_flow": -12870000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38670, "ticker_id": 5272, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:24.827208+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-22544000", "ebitda": "-15745000", "netIncome": "-24275000", "grossProfit": "30892000", "depreciation": "None", "totalRevenue": "67608000", "costOfRevenue": "36716000", "interestIncome": "816000", "incomeBeforeTax": "-24275000", "interestExpense": "1731000", "operatingIncome": "-22826000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "6755724", "reportedCurrency": "USD", "netInterestIncome": "-915000", "nonInterestIncome": "None", "operatingExpenses": "53718000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13048000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36716000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6799000", "sellingGeneralAndAdministrative": "14485000", "netIncomeFromContinuingOperations": "-24275000" }, "balance": { "goodwill": "277202000", "inventory": "1", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "568951000", "longTermDebt": "257894000", "shortTermDebt": "2079000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "59149000", "reportedCurrency": "USD", "retainedEarnings": "-1135547000", "totalLiabilities": "369814000", "otherCurrentAssets": "9491000", "totalCurrentAssets": "218255000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "110998000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "350622000", "currentAccountsPayable": "3974000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "267625000", "totalShareholderEquity": "199137000", "capitalLeaseObligations": "9731000", "otherCurrentLiabilities": "94503000", "totalCurrentLiabilities": "102550000", "otherNonCurrentLiabilities": "1667000", "totalNonCurrentLiabilities": "267264000", "cashAndShortTermInvestments": "97766000", "commonStockSharesOutstanding": "43248000", "intangibleAssetsExcludingGoodwill": "59149000", "cashAndCashEquivalentsAtCarryingValue": "97766000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24275000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-17617000", "capitalExpenditures": "4747000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28321000", "cashflowFromInvestment": "-4747000", "stockBasedCompensation": "10985000", "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": "6799000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 67608000, "cost_of_revenue": 36716000, "gross_profit": 30892000, "research_and_development": 13048000, "selling_general_admin": 14485000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -22544000, "depreciation_amortisation": 6799000, "ebitda": -15745000, "interest_expense": 1731000, "interest_income": null, "other_non_operating": null, "pretax_income": -24275000, "tax_provision": 6755724, "effective_tax_rate": null, "net_income": -24275000, "net_income_continuing_ops": -24275000, "net_income_to_common": -24275000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 97766000, "short_term_investments": null, "net_receivables": 110998000, "inventory": 1, "other_current_assets": null, "total_current_assets": 218255000, "net_ppe": null, "goodwill": 277202000, "intangible_assets": 59149000, "goodwill_and_intangibles": 336351000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 350622000, "total_assets": 568951000, "short_term_debt": 2079000, "accounts_payable": 3974000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 102550000, "long_term_debt": 257894000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 267264000, "total_liabilities": 369814000, "total_debt": 259973000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1135547000, "total_equity": 199137000, "shares_outstanding": 43248000, "operating_cash_flow": -17617000, "stock_based_compensation": 10985000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4747000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4747000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 28321000, "free_cash_flow": -12870000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-22544000", "ebitda": "-15745000", "netIncome": "-24275000", "grossProfit": "30892000", "depreciation": "None", "totalRevenue": "67608000", "costOfRevenue": "36716000", "interestIncome": "816000", "incomeBeforeTax": "-24275000", "interestExpense": "1731000", "operatingIncome": "-22826000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "6755724", "reportedCurrency": "USD", "netInterestIncome": "-915000", "nonInterestIncome": "None", "operatingExpenses": "53718000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13048000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36716000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6799000", "sellingGeneralAndAdministrative": "14485000", "netIncomeFromContinuingOperations": "-24275000" }, "balance": { "goodwill": "277202000", "inventory": "1", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "568951000", "longTermDebt": "257894000", "shortTermDebt": "2079000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "59149000", "reportedCurrency": "USD", "retainedEarnings": "-1135547000", "totalLiabilities": "369814000", "otherCurrentAssets": "9491000", "totalCurrentAssets": "218255000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "110998000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "350622000", "currentAccountsPayable": "3974000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "267625000", "totalShareholderEquity": "199137000", "capitalLeaseObligations": "9731000", "otherCurrentLiabilities": "94503000", "totalCurrentLiabilities": "102550000", "otherNonCurrentLiabilities": "1667000", "totalNonCurrentLiabilities": "267264000", "cashAndShortTermInvestments": "97766000", "commonStockSharesOutstanding": "43248000", "intangibleAssetsExcludingGoodwill": "59149000", "cashAndCashEquivalentsAtCarryingValue": "97766000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24275000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-17617000", "capitalExpenditures": "4747000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28321000", "cashflowFromInvestment": "-4747000", "stockBasedCompensation": "10985000", "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": "6799000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:24.827208+00:00", "is_restated": false, "income_statement": { "revenue": 89167000, "cost_of_revenue": 49677000, "gross_profit": 39490000, "ebit": -99128000, "ebitda": -92185000, "pretax_income": -100836000, "tax_provision": 100838000, "net_income": -100836000, "net_income_to_common": -100836000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91830000, "total_current_assets": 223928000, "total_assets": 574144000, "short_term_debt": 2127000, "long_term_debt": 257577000, "total_debt": 259704000, "total_liabilities": 439346000, "total_equity": 134798000, "shares_outstanding": 39454000, "goodwill_and_intangibles": 336774000 }, "cash_flow": { "operating_cash_flow": 2934000, "capital_expenditure": 3697000, "free_cash_flow": 6631000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38671, "ticker_id": 5272, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:24.827208+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-99128000", "ebitda": "-92185000", "netIncome": "-100836000", "grossProfit": "39490000", "depreciation": "None", "totalRevenue": "89167000", "costOfRevenue": "49677000", "interestIncome": "869000", "incomeBeforeTax": "-100836000", "interestExpense": "1708000", "operatingIncome": "-102922000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "100838000", "reportedCurrency": "USD", "netInterestIncome": "-839000", "nonInterestIncome": "None", "operatingExpenses": "142412000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12511000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49677000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6943000", "sellingGeneralAndAdministrative": "26527000", "netIncomeFromContinuingOperations": "-100836000" }, "balance": { "goodwill": "277202000", "inventory": "None", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "574144000", "longTermDebt": "257577000", "shortTermDebt": "2127000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "59572000", "reportedCurrency": "USD", "retainedEarnings": "-1111272000", "totalLiabilities": "439346000", "otherCurrentAssets": "6097000", "totalCurrentAssets": "223928000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "126001000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "350142000", "currentAccountsPayable": "4425000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "266022000", "totalShareholderEquity": "134798000", "capitalLeaseObligations": "8518000", "otherCurrentLiabilities": "162192000", "totalCurrentLiabilities": "171149000", "otherNonCurrentLiabilities": "4162000", "totalNonCurrentLiabilities": "268197000", "cashAndShortTermInvestments": "91830000", "commonStockSharesOutstanding": "39454000", "intangibleAssetsExcludingGoodwill": "59572000", "cashAndCashEquivalentsAtCarryingValue": "91830000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-100836000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2934000", "capitalExpenditures": "3697000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "48000", "cashflowFromInvestment": "-1367000", "stockBasedCompensation": "11024000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6943000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 89167000, "cost_of_revenue": 49677000, "gross_profit": 39490000, "research_and_development": 12511000, "selling_general_admin": 26527000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -99128000, "depreciation_amortisation": 6943000, "ebitda": -92185000, "interest_expense": 1708000, "interest_income": null, "other_non_operating": null, "pretax_income": -100836000, "tax_provision": 100838000, "effective_tax_rate": null, "net_income": -100836000, "net_income_continuing_ops": -100836000, "net_income_to_common": -100836000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 91830000, "short_term_investments": null, "net_receivables": 126001000, "inventory": null, "other_current_assets": null, "total_current_assets": 223928000, "net_ppe": null, "goodwill": 277202000, "intangible_assets": 59572000, "goodwill_and_intangibles": 336774000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 350142000, "total_assets": 574144000, "short_term_debt": 2127000, "accounts_payable": 4425000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 171149000, "long_term_debt": 257577000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 268197000, "total_liabilities": 439346000, "total_debt": 259704000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1111272000, "total_equity": 134798000, "shares_outstanding": 39454000, "operating_cash_flow": 2934000, "stock_based_compensation": 11024000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3697000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1367000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 48000, "free_cash_flow": 6631000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-99128000", "ebitda": "-92185000", "netIncome": "-100836000", "grossProfit": "39490000", "depreciation": "None", "totalRevenue": "89167000", "costOfRevenue": "49677000", "interestIncome": "869000", "incomeBeforeTax": "-100836000", "interestExpense": "1708000", "operatingIncome": "-102922000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "100838000", "reportedCurrency": "USD", "netInterestIncome": "-839000", "nonInterestIncome": "None", "operatingExpenses": "142412000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12511000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49677000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6943000", "sellingGeneralAndAdministrative": "26527000", "netIncomeFromContinuingOperations": "-100836000" }, "balance": { "goodwill": "277202000", "inventory": "None", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "574144000", "longTermDebt": "257577000", "shortTermDebt": "2127000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "59572000", "reportedCurrency": "USD", "retainedEarnings": "-1111272000", "totalLiabilities": "439346000", "otherCurrentAssets": "6097000", "totalCurrentAssets": "223928000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "126001000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "350142000", "currentAccountsPayable": "4425000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "266022000", "totalShareholderEquity": "134798000", "capitalLeaseObligations": "8518000", "otherCurrentLiabilities": "162192000", "totalCurrentLiabilities": "171149000", "otherNonCurrentLiabilities": "4162000", "totalNonCurrentLiabilities": "268197000", "cashAndShortTermInvestments": "91830000", "commonStockSharesOutstanding": "39454000", "intangibleAssetsExcludingGoodwill": "59572000", "cashAndCashEquivalentsAtCarryingValue": "91830000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-100836000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2934000", "capitalExpenditures": "3697000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "48000", "cashflowFromInvestment": "-1367000", "stockBasedCompensation": "11024000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6943000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:24.827208+00:00", "is_restated": false, "income_statement": { "revenue": 79005000, "cost_of_revenue": 43156000, "gross_profit": 35849000, "ebit": -22235000, "ebitda": -15643000, "pretax_income": -23966000, "tax_provision": 1731000, "net_income": -23966000, "net_income_to_common": -23966000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90067000, "total_current_assets": 205589000, "total_assets": 634916000, "short_term_debt": 32244000, "long_term_debt": 227139000, "total_debt": 259383000, "total_liabilities": 409581000, "total_equity": 225335000, "shares_outstanding": 37982000, "goodwill_and_intangibles": 419483000 }, "cash_flow": { "operating_cash_flow": 1194000, "capital_expenditure": 3146000, "free_cash_flow": 4340000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38673, "ticker_id": 5272, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:24.827208+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-22235000", "ebitda": "-15643000", "netIncome": "-23966000", "grossProfit": "35849000", "depreciation": "None", "totalRevenue": "79005000", "costOfRevenue": "43156000", "interestIncome": "816000", "incomeBeforeTax": "-23966000", "interestExpense": "1731000", "operatingIncome": "-20652000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1731000", "reportedCurrency": "USD", "netInterestIncome": "-915000", "nonInterestIncome": "None", "operatingExpenses": "56501000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12430000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43156000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6592000", "sellingGeneralAndAdministrative": "15561000", "netIncomeFromContinuingOperations": "-23966000" }, "balance": { "goodwill": "352721000", "inventory": "73000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "634916000", "longTermDebt": "227139000", "shortTermDebt": "32244000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "66762000", "reportedCurrency": "USD", "retainedEarnings": "-1010436000", "totalLiabilities": "409581000", "otherCurrentAssets": "7333000", "totalCurrentAssets": "205589000", "currentLongTermDebt": "30000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "108189000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "429252000", "currentAccountsPayable": "3479000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "262261000", "totalShareholderEquity": "225335000", "capitalLeaseObligations": "5122000", "otherCurrentLiabilities": "140437000", "totalCurrentLiabilities": "179483000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "230098000", "cashAndShortTermInvestments": "90067000", "commonStockSharesOutstanding": "37982000", "intangibleAssetsExcludingGoodwill": "66762000", "cashAndCashEquivalentsAtCarryingValue": "90067000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23966000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1194000", "capitalExpenditures": "3146000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21000", "cashflowFromInvestment": "-3146000", "stockBasedCompensation": "10249000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6592000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 79005000, "cost_of_revenue": 43156000, "gross_profit": 35849000, "research_and_development": 12430000, "selling_general_admin": 15561000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -22235000, "depreciation_amortisation": 6592000, "ebitda": -15643000, "interest_expense": 1731000, "interest_income": null, "other_non_operating": null, "pretax_income": -23966000, "tax_provision": 1731000, "effective_tax_rate": null, "net_income": -23966000, "net_income_continuing_ops": -23966000, "net_income_to_common": -23966000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 90067000, "short_term_investments": null, "net_receivables": 108189000, "inventory": 73000, "other_current_assets": null, "total_current_assets": 205589000, "net_ppe": null, "goodwill": 352721000, "intangible_assets": 66762000, "goodwill_and_intangibles": 419483000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 429252000, "total_assets": 634916000, "short_term_debt": 32244000, "accounts_payable": 3479000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 179483000, "long_term_debt": 227139000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 230098000, "total_liabilities": 409581000, "total_debt": 259383000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1010436000, "total_equity": 225335000, "shares_outstanding": 37982000, "operating_cash_flow": 1194000, "stock_based_compensation": 10249000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3146000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3146000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21000, "free_cash_flow": 4340000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-22235000", "ebitda": "-15643000", "netIncome": "-23966000", "grossProfit": "35849000", "depreciation": "None", "totalRevenue": "79005000", "costOfRevenue": "43156000", "interestIncome": "816000", "incomeBeforeTax": "-23966000", "interestExpense": "1731000", "operatingIncome": "-20652000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1731000", "reportedCurrency": "USD", "netInterestIncome": "-915000", "nonInterestIncome": "None", "operatingExpenses": "56501000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12430000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43156000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6592000", "sellingGeneralAndAdministrative": "15561000", "netIncomeFromContinuingOperations": "-23966000" }, "balance": { "goodwill": "352721000", "inventory": "73000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "634916000", "longTermDebt": "227139000", "shortTermDebt": "32244000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "66762000", "reportedCurrency": "USD", "retainedEarnings": "-1010436000", "totalLiabilities": "409581000", "otherCurrentAssets": "7333000", "totalCurrentAssets": "205589000", "currentLongTermDebt": "30000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "108189000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "429252000", "currentAccountsPayable": "3479000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "262261000", "totalShareholderEquity": "225335000", "capitalLeaseObligations": "5122000", "otherCurrentLiabilities": "140437000", "totalCurrentLiabilities": "179483000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "230098000", "cashAndShortTermInvestments": "90067000", "commonStockSharesOutstanding": "37982000", "intangibleAssetsExcludingGoodwill": "66762000", "cashAndCashEquivalentsAtCarryingValue": "90067000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23966000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1194000", "capitalExpenditures": "3146000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21000", "cashflowFromInvestment": "-3146000", "stockBasedCompensation": "10249000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6592000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:24.827208+00:00", "is_restated": false, "income_statement": { "revenue": 76701000, "cost_of_revenue": 46185000, "gross_profit": 30516000, "ebit": -21887000, "ebitda": -13717000, "pretax_income": -23508000, "tax_provision": 69744000, "net_income": -23508000, "net_income_to_common": -23508000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92069000, "total_current_assets": 201714000, "total_assets": 633324000, "short_term_debt": 33002000, "long_term_debt": 226774000, "total_debt": 259776000, "total_liabilities": 397212000, "total_equity": 236112000, "shares_outstanding": 34880000, "goodwill_and_intangibles": 421206000 }, "cash_flow": { "operating_cash_flow": 5751000, "capital_expenditure": 2747000, "free_cash_flow": 8498000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38674, "ticker_id": 5272, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:02:24.827208+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-21887000", "ebitda": "-13717000", "netIncome": "-23508000", "grossProfit": "30516000", "depreciation": "None", "totalRevenue": "76701000", "costOfRevenue": "46185000", "interestIncome": "1047000", "incomeBeforeTax": "-23508000", "interestExpense": "1621000", "operatingIncome": "-24323000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "69744000", "reportedCurrency": "USD", "netInterestIncome": "-574000", "nonInterestIncome": "None", "operatingExpenses": "54839000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14847000", "otherNonOperatingIncome": "1389000", "costofGoodsAndServicesSold": "46185000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8170000", "sellingGeneralAndAdministrative": "16276000", "netIncomeFromContinuingOperations": "-23508000" }, "balance": { "goodwill": "352721000", "inventory": "76000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "633324000", "longTermDebt": "226774000", "shortTermDebt": "33002000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "68485000", "reportedCurrency": "USD", "retainedEarnings": "-986470000", "totalLiabilities": "397212000", "otherCurrentAssets": "7900000", "totalCurrentAssets": "201714000", "currentLongTermDebt": "30000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "101745000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "431610000", "currentAccountsPayable": "1698000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3401000", "shortLongTermDebtTotal": "262208000", "totalShareholderEquity": "236112000", "capitalLeaseObligations": "5434000", "otherCurrentLiabilities": "130207000", "totalCurrentLiabilities": "167922000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "229290000", "cashAndShortTermInvestments": "92069000", "commonStockSharesOutstanding": "34880000", "intangibleAssetsExcludingGoodwill": "68485000", "cashAndCashEquivalentsAtCarryingValue": "92069000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23508000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5751000", "capitalExpenditures": "2747000", "changeInReceivables": "-3336000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50076000", "cashflowFromInvestment": "-2747000", "stockBasedCompensation": "11739000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-47072000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8170000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 76701000, "cost_of_revenue": 46185000, "gross_profit": 30516000, "research_and_development": 14847000, "selling_general_admin": 16276000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -21887000, "depreciation_amortisation": 8170000, "ebitda": -13717000, "interest_expense": 1621000, "interest_income": null, "other_non_operating": null, "pretax_income": -23508000, "tax_provision": 69744000, "effective_tax_rate": null, "net_income": -23508000, "net_income_continuing_ops": -23508000, "net_income_to_common": -23508000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 92069000, "short_term_investments": null, "net_receivables": 101745000, "inventory": 76000, "other_current_assets": null, "total_current_assets": 201714000, "net_ppe": null, "goodwill": 352721000, "intangible_assets": 68485000, "goodwill_and_intangibles": 421206000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 431610000, "total_assets": 633324000, "short_term_debt": 33002000, "accounts_payable": 1698000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 167922000, "long_term_debt": 226774000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 229290000, "total_liabilities": 397212000, "total_debt": 259776000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -986470000, "total_equity": 236112000, "shares_outstanding": 34880000, "operating_cash_flow": 5751000, "stock_based_compensation": 11739000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2747000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2747000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -50076000, "free_cash_flow": 8498000, "net_change_in_cash": -47072000 }, "raw_data": { "income": { "ebit": "-21887000", "ebitda": "-13717000", "netIncome": "-23508000", "grossProfit": "30516000", "depreciation": "None", "totalRevenue": "76701000", "costOfRevenue": "46185000", "interestIncome": "1047000", "incomeBeforeTax": "-23508000", "interestExpense": "1621000", "operatingIncome": "-24323000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "69744000", "reportedCurrency": "USD", "netInterestIncome": "-574000", "nonInterestIncome": "None", "operatingExpenses": "54839000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14847000", "otherNonOperatingIncome": "1389000", "costofGoodsAndServicesSold": "46185000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8170000", "sellingGeneralAndAdministrative": "16276000", "netIncomeFromContinuingOperations": "-23508000" }, "balance": { "goodwill": "352721000", "inventory": "76000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "633324000", "longTermDebt": "226774000", "shortTermDebt": "33002000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "68485000", "reportedCurrency": "USD", "retainedEarnings": "-986470000", "totalLiabilities": "397212000", "otherCurrentAssets": "7900000", "totalCurrentAssets": "201714000", "currentLongTermDebt": "30000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "101745000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "431610000", "currentAccountsPayable": "1698000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3401000", "shortLongTermDebtTotal": "262208000", "totalShareholderEquity": "236112000", "capitalLeaseObligations": "5434000", "otherCurrentLiabilities": "130207000", "totalCurrentLiabilities": "167922000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "229290000", "cashAndShortTermInvestments": "92069000", "commonStockSharesOutstanding": "34880000", "intangibleAssetsExcludingGoodwill": "68485000", "cashAndCashEquivalentsAtCarryingValue": "92069000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23508000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5751000", "capitalExpenditures": "2747000", "changeInReceivables": "-3336000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50076000", "cashflowFromInvestment": "-2747000", "stockBasedCompensation": "11739000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-47072000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8170000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }