{ "ticker": { "uuid": "2c3cffd6-26b2-454e-bd84-3b5f86598156", "symbol": "ASPS", "name": "Altisource Portfolio Solutions SA", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Real Estate Services", "page_url": "https://sharemaestro.com/factors/ticker/2c3cffd6-26b2-454e-bd84-3b5f86598156/", "api_url": "https://sharemaestro.com/factors/api/tickers/2c3cffd6-26b2-454e-bd84-3b5f86598156/" }, "ticker_metadata": { "id": 4874, "uuid": "2c3cffd6-26b2-454e-bd84-3b5f86598156", "symbol": "ASPS", "name": "Altisource Portfolio Solutions SA", "asset_type": "equity", "market_cap": 73990000, "stock_exchange_id": 2, "industry": "Real Estate Services", "sector": "Real Estate", "description": "Altisource Portfolio Solutions SA is an integrated service provider and marketplace for the real estate and mortgage industries in the United States, India, Luxembourg, Uruguay and internationally. The company is headquartered in Luxembourg City, Luxembourg.", "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": "2c3cffd6-26b2-454e-bd84-3b5f86598156", "symbol": "ASPS", "name": "Altisource Portfolio Solutions SA", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Real Estate Services", "page_url": "https://sharemaestro.com/factors/ticker/2c3cffd6-26b2-454e-bd84-3b5f86598156/", "api_url": "https://sharemaestro.com/factors/api/tickers/2c3cffd6-26b2-454e-bd84-3b5f86598156/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.05, "value": 0.27, "quality": 0.05, "momentum": 0.23, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 6.14, "market_cap": 68221540, "pe_ratio": 10.7877, "earnings_yield": 0.0927, "ebitda_to_ev": 0.0319, "shareholder_yield": 0, "roe": -0.0573, "piotroski_f_score": 5, "momentum_12_1": 0.0747, "volatility_252d": 0.8681 }, "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": true, "completeness_score": 0.8571, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:00.486935+00:00", "batch_id": "" }, "size": { "price_close": 6.14, "market_cap": 68221540, "market_cap_usd": 68221540, "enterprise_value": 228268540, "shares_outstanding": 11111000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 10.7877, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.3896, "pcf_ratio": 16.4138, "pfcf_ratio": 15.7213, "ev_ebitda": 31.3083, "ev_ebit": 2750.2896, "ev_sales": 1.3035, "ev_fcf": 52.6034, "earnings_yield": 0.0927, "fcf_yield": 0.019, "price_to_sales": 0.3896, "price_to_book": null, "price_to_cashflow": 16.4138, "ebitda_to_ev": 0.0319, "sales_yield": 0.7672 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.2781, "operating_margin": 0.0005, "net_margin": 0.0361, "ebitda_margin": 0.0416, "fcf_margin": 0.0248, "roe": -0.0573, "roa": 0.0445, "roic": 0.0013, "roc_greenblatt": null, "asset_turnover": 1.2319, "cash_conversion": 0.6862, "accruals_ratio": 0.0152, "sbc_to_revenue": 0.0254, "piotroski_f_score": 5, "altman_z_score": -1.7503, "earnings_stability_5y": 2.6939, "revenue_stability_5y": 0.7211, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3426, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -2.2795, "net_debt_to_ebitda": 21.9513, "debt_to_assets": 1.3393, "interest_coverage": 0.0089, "current_ratio": 31.612, "quick_ratio": 31.612, "net_debt": 160047000, "local_beta": 0.0049, "volatility_252d": 0.8681, "volatility_60d": 1.7387, "max_drawdown_12m": -0.6476, "risk_adjusted_momentum": 0.0861 }, "growth": { "revenue_growth_1y": 0.0671, "revenue_growth_3y_cagr": 0.0374, "revenue_growth_5y_cagr": -0.141, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "revenue_growth": 0.0671, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0917, "price_return_3m": -0.0633, "price_return_6m": -0.2902, "price_return_9m": -0.4552, "price_return_12m": -0.0238, "price_return_12m_ex1m": 0.0747, "momentum_6m": -0.2902, "momentum_12m": -0.0238, "momentum_12_1": 0.0747, "distance_from_52w_high": -0.5918, "distance_from_52w_low": 0.1585, "relative_strength": -0.1818 }, "raw_ttm": { "revenue_ttm": 175120000, "gross_profit_ttm": 48696000, "ebit_ttm": 82998, "ebitda_ttm": 7290997, "net_income_ttm": 6324000, "eps_diluted_ttm": 0.5692, "operating_cash_flow_ttm": 4156349, "capital_expenditure_ttm": 183078.88, "fcf_ttm": 4339427.88, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 9343999, "cash_and_equivalents": 30340000, "total_current_assets": 58830000, "total_current_liabilities": 1861000, "net_ppe": null, "total_assets": 142154000, "total_debt": 190387000, "total_equity": -110459000, "net_working_capital": 28490000, "book_value_per_share": -9.9414, "retained_earnings": -368337000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -182080000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 23, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 11, "rank_pcf": 69, "rank_ev_ebitda": 87, "rank_ev_ebit": 100, "rank_earnings_yield": 22, "rank_fcf_yield": 81, "rank_dividend_yield": 60, "rank_shareholder_yield": 60, "rank_total_yield": 60, "rank_roe": 77, "rank_roc": 50, "rank_roic": 78, "rank_gross_margin": 73, "rank_fcf_margin": 84, "rank_piotroski": 47, "rank_accruals": 89, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 51, "rank_momentum_12m": 66, "rank_momentum_12m_ex1m": 58, "rank_relative_strength": 69 }, "composites": { "value_composite": 73, "quality_composite": 95, "momentum_composite": 77, "growth_composite": 67, "yield_composite": 73, "svqf_composite": 11, "vc1_composite": 32, "vc2_composite": 40, "vc3_composite": 40, "trending_value_composite": null, "overall_composite": 95, "quality_value_composite": 0.1162, "os_score": 0.05, "value_percentile": 0.27, "quality_percentile": 0.05, "momentum_percentile": 0.23, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 31, "all_cap_buyback_rank": 42, "small_cap_core_rank": 48, "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": 192, "ticker_id": 4874, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:00.486935+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.14, "market_cap": 68221540, "market_cap_usd": 68221540, "enterprise_value": 228268540, "shares_outstanding": 11111000, "fx_rate_to_usd": null, "pe_ratio": 10.7877198, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.38957024, "pcf_ratio": 16.41381414, "pfcf_ratio": 15.72132131, "ev_ebitda": 31.30827512, "ev_ebit": 2750.28964553, "ev_sales": 1.30349783, "ev_fcf": 52.60337222, "earnings_yield": 0.092698, "fcf_yield": 0.01901019, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.27807218, "operating_margin": 0.00047395, "net_margin": 0.03611238, "ebitda_margin": 0.04163429, "fcf_margin": 0.02477974, "roe": -0.05725201, "roa": 0.04448696, "roic": 0.00125531, "roc_greenblatt": null, "asset_turnover": 1.23190343, "cash_conversion": 0.68618404, "accruals_ratio": 0.01524861, "sbc_to_revenue": 0.02538831, "debt_to_equity": -2.27954264, "net_debt_to_ebitda": 21.95131887, "debt_to_assets": 1.33930104, "interest_coverage": 0.00888249, "current_ratio": 31.61203654, "quick_ratio": 31.61203654, "net_debt": 160047000, "revenue_growth_1y": 0.06712816, "revenue_growth_3y_cagr": 0.03744934, "revenue_growth_5y_cagr": -0.14099068, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 5, "altman_z_score": -1.75025681, "earnings_stability_5y": 2.693889, "revenue_stability_5y": 0.721123, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.09171598, "price_return_3m": -0.06331045, "price_return_6m": -0.29017341, "price_return_9m": -0.45519077, "price_return_12m": -0.02384738, "price_return_12m_ex1m": 0.07472178, "distance_from_52w_high": -0.59175532, "distance_from_52w_low": 0.15849057, "relative_strength": -0.18178843, "local_beta": 0.0049, "volatility_252d": 0.868112, "volatility_60d": 1.738728, "max_drawdown_12m": -0.64760638, "revenue_ttm": 175120000, "gross_profit_ttm": 48696000, "ebit_ttm": 82998, "ebitda_ttm": 7290997, "net_income_ttm": 6324000, "eps_diluted_ttm": 0.56916569, "operating_cash_flow_ttm": 4156349, "capital_expenditure_ttm": 183078.88, "fcf_ttm": 4339427.88, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 9343999, "cash_and_equivalents": 30340000, "total_current_assets": 58830000, "total_current_liabilities": 1861000, "net_ppe": null, "total_assets": 142154000, "total_debt": 190387000, "total_equity": -110459000, "net_working_capital": 28490000, "book_value_per_share": -9.94140941, "retained_earnings": -368337000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -182080000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 23, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 11, "rank_pcf": 69, "rank_ev_ebitda": 87, "rank_ev_ebit": 100, "rank_earnings_yield": 22, "rank_fcf_yield": 81, "rank_dividend_yield": 60, "rank_shareholder_yield": 60, "rank_total_yield": 60, "rank_roe": 77, "rank_roc": 50, "rank_roic": 78, "rank_gross_margin": 73, "rank_fcf_margin": 84, "rank_piotroski": 47, "rank_accruals": 89, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 51, "rank_momentum_12m": 66, "rank_momentum_12m_ex1m": 58, "rank_relative_strength": 69, "value_composite": 73, "quality_composite": 95, "momentum_composite": 77, "growth_composite": 67, "yield_composite": 73, "svqf_composite": 11, "vc1_composite": 32, "vc2_composite": 40, "vc3_composite": 40, "trending_value_composite": null, "overall_composite": 95, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 31, "all_cap_buyback_rank": 42, "small_cap_core_rank": 48, "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": 6.14, "os": 0.05, "value": 0.27, "quality": 0.05, "momentum": 0.23, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 10.7877, "earnings_yield": 0.0927, "shareholder_yield": 0, "roe": -0.0573, "momentum_12_1": 0.0747, "complete_fields": { "id": 192, "ticker_id": 4874, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:00.486935+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.14, "market_cap": 68221540, "market_cap_usd": 68221540, "enterprise_value": 228268540, "shares_outstanding": 11111000, "fx_rate_to_usd": null, "pe_ratio": 10.7877198, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.38957024, "pcf_ratio": 16.41381414, "pfcf_ratio": 15.72132131, "ev_ebitda": 31.30827512, "ev_ebit": 2750.28964553, "ev_sales": 1.30349783, "ev_fcf": 52.60337222, "earnings_yield": 0.092698, "fcf_yield": 0.01901019, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.27807218, "operating_margin": 0.00047395, "net_margin": 0.03611238, "ebitda_margin": 0.04163429, "fcf_margin": 0.02477974, "roe": -0.05725201, "roa": 0.04448696, "roic": 0.00125531, "roc_greenblatt": null, "asset_turnover": 1.23190343, "cash_conversion": 0.68618404, "accruals_ratio": 0.01524861, "sbc_to_revenue": 0.02538831, "debt_to_equity": -2.27954264, "net_debt_to_ebitda": 21.95131887, "debt_to_assets": 1.33930104, "interest_coverage": 0.00888249, "current_ratio": 31.61203654, "quick_ratio": 31.61203654, "net_debt": 160047000, "revenue_growth_1y": 0.06712816, "revenue_growth_3y_cagr": 0.03744934, "revenue_growth_5y_cagr": -0.14099068, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 5, "altman_z_score": -1.75025681, "earnings_stability_5y": 2.693889, "revenue_stability_5y": 0.721123, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.09171598, "price_return_3m": -0.06331045, "price_return_6m": -0.29017341, "price_return_9m": -0.45519077, "price_return_12m": -0.02384738, "price_return_12m_ex1m": 0.07472178, "distance_from_52w_high": -0.59175532, "distance_from_52w_low": 0.15849057, "relative_strength": -0.18178843, "local_beta": 0.0049, "volatility_252d": 0.868112, "volatility_60d": 1.738728, "max_drawdown_12m": -0.64760638, "revenue_ttm": 175120000, "gross_profit_ttm": 48696000, "ebit_ttm": 82998, "ebitda_ttm": 7290997, "net_income_ttm": 6324000, "eps_diluted_ttm": 0.56916569, "operating_cash_flow_ttm": 4156349, "capital_expenditure_ttm": 183078.88, "fcf_ttm": 4339427.88, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 9343999, "cash_and_equivalents": 30340000, "total_current_assets": 58830000, "total_current_liabilities": 1861000, "net_ppe": null, "total_assets": 142154000, "total_debt": 190387000, "total_equity": -110459000, "net_working_capital": 28490000, "book_value_per_share": -9.94140941, "retained_earnings": -368337000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -182080000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 23, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 11, "rank_pcf": 69, "rank_ev_ebitda": 87, "rank_ev_ebit": 100, "rank_earnings_yield": 22, "rank_fcf_yield": 81, "rank_dividend_yield": 60, "rank_shareholder_yield": 60, "rank_total_yield": 60, "rank_roe": 77, "rank_roc": 50, "rank_roic": 78, "rank_gross_margin": 73, "rank_fcf_margin": 84, "rank_piotroski": 47, "rank_accruals": 89, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 51, "rank_momentum_12m": 66, "rank_momentum_12m_ex1m": 58, "rank_relative_strength": 69, "value_composite": 73, "quality_composite": 95, "momentum_composite": 77, "growth_composite": 67, "yield_composite": 73, "svqf_composite": 11, "vc1_composite": 32, "vc2_composite": 40, "vc3_composite": 40, "trending_value_composite": null, "overall_composite": 95, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 31, "all_cap_buyback_rank": 42, "small_cap_core_rank": 48, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:31.785435+00:00", "is_restated": false, "income_statement": { "revenue": 170975000, "cost_of_revenue": 122065000, "gross_profit": 48910000, "ebit": -1973000, "ebitda": 5015999, "pretax_income": -14146000, "tax_provision": -16074000, "net_income": 1615000, "net_income_to_common": 1615000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26603000, "total_current_assets": 54277000, "total_assets": 139801000, "short_term_debt": 2124000, "long_term_debt": 189861000, "total_debt": 191985000, "total_liabilities": 249264000, "total_equity": -110214000, "shares_outstanding": 11067000, "goodwill_and_intangibles": 73045000 }, "cash_flow": { "operating_cash_flow": -5065000, "capital_expenditure": 69000, "free_cash_flow": -4996000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20624, "ticker_id": 4874, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:31.785435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1973000", "ebitda": "5015999", "netIncome": "1615000", "grossProfit": "48910000", "depreciation": "None", "totalRevenue": "170975000", "costOfRevenue": "122065000", "interestIncome": "1403000", "incomeBeforeTax": "-14146000", "interestExpense": "12173000", "operatingIncome": "7933999", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-16074000", "reportedCurrency": "USD", "netInterestIncome": "-10770000", "nonInterestIncome": "None", "operatingExpenses": "40976000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "122065000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6988999", "sellingGeneralAndAdministrative": "33281000", "netIncomeFromContinuingOperations": "1928000" }, "balance": { "goodwill": "55960000", "inventory": "None", "commonStock": "110000", "currentDebt": "None", "investments": "None", "totalAssets": "139801000", "longTermDebt": "189861000", "shortTermDebt": "2124000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "17085000", "reportedCurrency": "USD", "retainedEarnings": "-363735000", "totalLiabilities": "249264000", "otherCurrentAssets": "8447000", "totalCurrentAssets": "54277000", "currentLongTermDebt": "1225000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19227000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "85524000", "currentAccountsPayable": "13487000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "192233000", "totalShareholderEquity": "-110214000", "capitalLeaseObligations": "1147000", "otherCurrentLiabilities": "-16927000", "totalCurrentLiabilities": "2124000", "otherNonCurrentLiabilities": "64000", "totalNonCurrentLiabilities": "247140000", "cashAndShortTermInvestments": "26603000", "commonStockSharesOutstanding": "11067000", "intangibleAssetsExcludingGoodwill": "17085000", "cashAndCashEquivalentsAtCarryingValue": "26603000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1615000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5065000", "capitalExpenditures": "69000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3177000", "cashflowFromInvestment": "-319000", "stockBasedCompensation": "4347000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1806000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 170975000, "cost_of_revenue": 122065000, "gross_profit": 48910000, "research_and_development": null, "selling_general_admin": 33281000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1973000, "depreciation_amortisation": 6988999, "ebitda": 5015999, "interest_expense": 12173000, "interest_income": null, "other_non_operating": null, "pretax_income": -14146000, "tax_provision": -16074000, "effective_tax_rate": null, "net_income": 1615000, "net_income_continuing_ops": 1928000, "net_income_to_common": 1615000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26603000, "short_term_investments": null, "net_receivables": 19227000, "inventory": null, "other_current_assets": null, "total_current_assets": 54277000, "net_ppe": null, "goodwill": 55960000, "intangible_assets": 17085000, "goodwill_and_intangibles": 73045000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 85524000, "total_assets": 139801000, "short_term_debt": 2124000, "accounts_payable": 13487000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2124000, "long_term_debt": 189861000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 247140000, "total_liabilities": 249264000, "total_debt": 191985000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -363735000, "total_equity": -110214000, "shares_outstanding": 11067000, "operating_cash_flow": -5065000, "stock_based_compensation": 4347000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -319000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3177000, "free_cash_flow": -4996000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1973000", "ebitda": "5015999", "netIncome": "1615000", "grossProfit": "48910000", "depreciation": "None", "totalRevenue": "170975000", "costOfRevenue": "122065000", "interestIncome": "1403000", "incomeBeforeTax": "-14146000", "interestExpense": "12173000", "operatingIncome": "7933999", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-16074000", "reportedCurrency": "USD", "netInterestIncome": "-10770000", "nonInterestIncome": "None", "operatingExpenses": "40976000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "122065000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6988999", "sellingGeneralAndAdministrative": "33281000", "netIncomeFromContinuingOperations": "1928000" }, "balance": { "goodwill": "55960000", "inventory": "None", "commonStock": "110000", "currentDebt": "None", "investments": "None", "totalAssets": "139801000", "longTermDebt": "189861000", "shortTermDebt": "2124000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "17085000", "reportedCurrency": "USD", "retainedEarnings": "-363735000", "totalLiabilities": "249264000", "otherCurrentAssets": "8447000", "totalCurrentAssets": "54277000", "currentLongTermDebt": "1225000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19227000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "85524000", "currentAccountsPayable": "13487000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "192233000", "totalShareholderEquity": "-110214000", "capitalLeaseObligations": "1147000", "otherCurrentLiabilities": "-16927000", "totalCurrentLiabilities": "2124000", "otherNonCurrentLiabilities": "64000", "totalNonCurrentLiabilities": "247140000", "cashAndShortTermInvestments": "26603000", "commonStockSharesOutstanding": "11067000", "intangibleAssetsExcludingGoodwill": "17085000", "cashAndCashEquivalentsAtCarryingValue": "26603000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1615000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5065000", "capitalExpenditures": "69000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3177000", "cashflowFromInvestment": "-319000", "stockBasedCompensation": "4347000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1806000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:31.785435+00:00", "is_restated": false, "income_statement": { "revenue": 160134000, "cost_of_revenue": 110605000, "gross_profit": 49529000, "ebit": 6010000, "ebitda": 13624000, "pretax_income": -32867000, "tax_provision": 2581000, "net_income": -35636000, "net_income_to_common": -35636000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29811000, "total_current_assets": 51101000, "total_assets": 143606000, "short_term_debt": 233031000, "long_term_debt": null, "total_debt": 233031000, "total_liabilities": 300317000, "total_equity": -157376000, "shares_outstanding": 28534000, "goodwill_and_intangibles": 77428000 }, "cash_flow": { "operating_cash_flow": -5025000, "capital_expenditure": 3000, "free_cash_flow": -5022000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20629, "ticker_id": 4874, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:31.785435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6010000", "ebitda": "13624000", "netIncome": "-35636000", "grossProfit": "49529000", "depreciation": "None", "totalRevenue": "160134000", "costOfRevenue": "110605000", "interestIncome": "1029000", "incomeBeforeTax": "-32867000", "interestExpense": "38877000", "operatingIncome": "3224000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2581000", "reportedCurrency": "USD", "netInterestIncome": "-37848000", "nonInterestIncome": "None", "operatingExpenses": "46305000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "110605000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7614000", "sellingGeneralAndAdministrative": "38094000", "netIncomeFromContinuingOperations": "-35448000" }, "balance": { "goodwill": "55960000", "inventory": "None", "commonStock": "29963000", "currentDebt": "None", "investments": "None", "totalAssets": "143606000", "longTermDebt": "None", "shortTermDebt": "233031000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "21468000", "reportedCurrency": "USD", "retainedEarnings": "-259977000", "totalLiabilities": "300317000", "otherCurrentAssets": "5197000", "totalCurrentAssets": "51101000", "currentLongTermDebt": "231536000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16093000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "92505000", "currentAccountsPayable": "17887000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "233862000", "totalShareholderEquity": "-157376000", "capitalLeaseObligations": "2326000", "otherCurrentLiabilities": "15364000", "totalCurrentLiabilities": "271273000", "otherNonCurrentLiabilities": "117000", "totalNonCurrentLiabilities": "29044000", "cashAndShortTermInvestments": "29811000", "commonStockSharesOutstanding": "28534000", "intangibleAssetsExcludingGoodwill": "21468000", "cashAndCashEquivalentsAtCarryingValue": "29811000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35448000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5025000", "capitalExpenditures": "3000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "55000", "cashflowFromInvestment": "2254000", "stockBasedCompensation": "4737000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7614000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 160134000, "cost_of_revenue": 110605000, "gross_profit": 49529000, "research_and_development": null, "selling_general_admin": 38094000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6010000, "depreciation_amortisation": 7614000, "ebitda": 13624000, "interest_expense": 38877000, "interest_income": null, "other_non_operating": null, "pretax_income": -32867000, "tax_provision": 2581000, "effective_tax_rate": null, "net_income": -35636000, "net_income_continuing_ops": -35448000, "net_income_to_common": -35636000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29811000, "short_term_investments": null, "net_receivables": 16093000, "inventory": null, "other_current_assets": null, "total_current_assets": 51101000, "net_ppe": null, "goodwill": 55960000, "intangible_assets": 21468000, "goodwill_and_intangibles": 77428000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 92505000, "total_assets": 143606000, "short_term_debt": 233031000, "accounts_payable": 17887000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 271273000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 29044000, "total_liabilities": 300317000, "total_debt": 233031000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -259977000, "total_equity": -157376000, "shares_outstanding": 28534000, "operating_cash_flow": -5025000, "stock_based_compensation": 4737000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2254000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 55000, "free_cash_flow": -5022000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6010000", "ebitda": "13624000", "netIncome": "-35636000", "grossProfit": "49529000", "depreciation": "None", "totalRevenue": "160134000", "costOfRevenue": "110605000", "interestIncome": "1029000", "incomeBeforeTax": "-32867000", "interestExpense": "38877000", "operatingIncome": "3224000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2581000", "reportedCurrency": "USD", "netInterestIncome": "-37848000", "nonInterestIncome": "None", "operatingExpenses": "46305000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "110605000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7614000", "sellingGeneralAndAdministrative": "38094000", "netIncomeFromContinuingOperations": "-35448000" }, "balance": { "goodwill": "55960000", "inventory": "None", "commonStock": "29963000", "currentDebt": "None", "investments": "None", "totalAssets": "143606000", "longTermDebt": "None", "shortTermDebt": "233031000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "21468000", "reportedCurrency": "USD", "retainedEarnings": "-259977000", "totalLiabilities": "300317000", "otherCurrentAssets": "5197000", "totalCurrentAssets": "51101000", "currentLongTermDebt": "231536000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16093000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "92505000", "currentAccountsPayable": "17887000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "233862000", "totalShareholderEquity": "-157376000", "capitalLeaseObligations": "2326000", "otherCurrentLiabilities": "15364000", "totalCurrentLiabilities": "271273000", "otherNonCurrentLiabilities": "117000", "totalNonCurrentLiabilities": "29044000", "cashAndShortTermInvestments": "29811000", "commonStockSharesOutstanding": "28534000", "intangibleAssetsExcludingGoodwill": "21468000", "cashAndCashEquivalentsAtCarryingValue": "29811000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35448000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5025000", "capitalExpenditures": "3000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "55000", "cashflowFromInvestment": "2254000", "stockBasedCompensation": "4737000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7614000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:31.785435+00:00", "is_restated": false, "income_statement": { "revenue": 145066000, "cost_of_revenue": 115414000, "gross_profit": 29652000, "ebit": -16245000, "ebitda": -6900000, "pretax_income": -52348000, "tax_provision": 3714000, "net_income": -56290000, "net_income_to_common": -56290000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32522000, "total_current_assets": 55540000, "total_assets": 154858000, "short_term_debt": 1570000, "long_term_debt": 215615000, "total_debt": 217185000, "total_liabilities": 279913000, "total_equity": -125670000, "shares_outstanding": 22418000, "goodwill_and_intangibles": 82508000 }, "cash_flow": { "operating_cash_flow": -21833000, "capital_expenditure": 0, "free_cash_flow": -21833000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20634, "ticker_id": 4874, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:31.785435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16245000", "ebitda": "-6900000", "netIncome": "-56290000", "grossProfit": "29652000", "depreciation": "None", "totalRevenue": "145066000", "costOfRevenue": "115414000", "interestIncome": "1358000", "incomeBeforeTax": "-52348000", "interestExpense": "36103000", "operatingIncome": "-16768000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3714000", "reportedCurrency": "USD", "netInterestIncome": "-30396000", "nonInterestIncome": "None", "operatingExpenses": "46420000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.34", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "115414000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9345000", "sellingGeneralAndAdministrative": "38560000", "netIncomeFromContinuingOperations": "-54211000" }, "balance": { "goodwill": "55960000", "inventory": "None", "commonStock": "29963000", "currentDebt": "None", "investments": "None", "totalAssets": "154858000", "longTermDebt": "215615000", "shortTermDebt": "1570000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "26548000", "reportedCurrency": "USD", "retainedEarnings": "-180162000", "totalLiabilities": "279913000", "otherCurrentAssets": "11336000", "totalCurrentAssets": "55540000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11682000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "99318000", "currentAccountsPayable": "15275000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "219135000", "totalShareholderEquity": "-125670000", "capitalLeaseObligations": "3520000", "otherCurrentLiabilities": "14592000", "totalCurrentLiabilities": "35760000", "otherNonCurrentLiabilities": "45000", "totalNonCurrentLiabilities": "244153000", "cashAndShortTermInvestments": "32522000", "commonStockSharesOutstanding": "22418000", "intangibleAssetsExcludingGoodwill": "26548000", "cashAndCashEquivalentsAtCarryingValue": "32522000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-56290000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-21833000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2976000", "cashflowFromInvestment": "None", "stockBasedCompensation": "5068000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-532000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9345000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 145066000, "cost_of_revenue": 115414000, "gross_profit": 29652000, "research_and_development": 0.34, "selling_general_admin": 38560000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16245000, "depreciation_amortisation": 9345000, "ebitda": -6900000, "interest_expense": 36103000, "interest_income": null, "other_non_operating": null, "pretax_income": -52348000, "tax_provision": 3714000, "effective_tax_rate": null, "net_income": -56290000, "net_income_continuing_ops": -54211000, "net_income_to_common": -56290000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32522000, "short_term_investments": null, "net_receivables": 11682000, "inventory": null, "other_current_assets": null, "total_current_assets": 55540000, "net_ppe": null, "goodwill": 55960000, "intangible_assets": 26548000, "goodwill_and_intangibles": 82508000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 99318000, "total_assets": 154858000, "short_term_debt": 1570000, "accounts_payable": 15275000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 35760000, "long_term_debt": 215615000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 244153000, "total_liabilities": 279913000, "total_debt": 217185000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -180162000, "total_equity": -125670000, "shares_outstanding": 22418000, "operating_cash_flow": -21833000, "stock_based_compensation": 5068000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2976000, "free_cash_flow": -21833000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16245000", "ebitda": "-6900000", "netIncome": "-56290000", "grossProfit": "29652000", "depreciation": "None", "totalRevenue": "145066000", "costOfRevenue": "115414000", "interestIncome": "1358000", "incomeBeforeTax": "-52348000", "interestExpense": "36103000", "operatingIncome": "-16768000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3714000", "reportedCurrency": "USD", "netInterestIncome": "-30396000", "nonInterestIncome": "None", "operatingExpenses": "46420000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.34", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "115414000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9345000", "sellingGeneralAndAdministrative": "38560000", "netIncomeFromContinuingOperations": "-54211000" }, "balance": { "goodwill": "55960000", "inventory": "None", "commonStock": "29963000", "currentDebt": "None", "investments": "None", "totalAssets": "154858000", "longTermDebt": "215615000", "shortTermDebt": "1570000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "26548000", "reportedCurrency": "USD", "retainedEarnings": "-180162000", "totalLiabilities": "279913000", "otherCurrentAssets": "11336000", "totalCurrentAssets": "55540000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11682000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "99318000", "currentAccountsPayable": "15275000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "219135000", "totalShareholderEquity": "-125670000", "capitalLeaseObligations": "3520000", "otherCurrentLiabilities": "14592000", "totalCurrentLiabilities": "35760000", "otherNonCurrentLiabilities": "45000", "totalNonCurrentLiabilities": "244153000", "cashAndShortTermInvestments": "32522000", "commonStockSharesOutstanding": "22418000", "intangibleAssetsExcludingGoodwill": "26548000", "cashAndCashEquivalentsAtCarryingValue": "32522000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-56290000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-21833000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2976000", "cashflowFromInvestment": "None", "stockBasedCompensation": "5068000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-532000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9345000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:31.785435+00:00", "is_restated": false, "income_statement": { "revenue": 153120000, "cost_of_revenue": 131305000, "gross_profit": 21815000, "ebit": -30928000, "ebitda": -19629000, "pretax_income": -47567000, "tax_provision": 5266000, "net_income": -53418000, "net_income_to_common": -53418000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51025000, "total_current_assets": 87558000, "total_assets": 195005000, "short_term_debt": 2097000, "long_term_debt": 245230000, "total_debt": 247327000, "total_liabilities": 313879000, "total_equity": -119649000, "shares_outstanding": 16070000, "goodwill_and_intangibles": 87690000 }, "cash_flow": { "operating_cash_flow": -44888000, "capital_expenditure": 863000, "free_cash_flow": -44025000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20639, "ticker_id": 4874, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:31.785435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-30928000", "ebitda": "-19629000", "netIncome": "-53418000", "grossProfit": "21815000", "depreciation": "None", "totalRevenue": "153120000", "costOfRevenue": "131305000", "interestIncome": "665000", "incomeBeforeTax": "-47567000", "interestExpense": "16639000", "operatingIncome": "-33182000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "5266000", "reportedCurrency": "USD", "netInterestIncome": "-15974000", "nonInterestIncome": "None", "operatingExpenses": "54997000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.30", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "131305000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11299000", "sellingGeneralAndAdministrative": "45365000", "netIncomeFromContinuingOperations": "-52833000" }, "balance": { "goodwill": "55960000", "inventory": "None", "commonStock": "25413000", "currentDebt": "None", "investments": "None", "totalAssets": "195005000", "longTermDebt": "245230000", "shortTermDebt": "2097000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "31730000", "reportedCurrency": "USD", "retainedEarnings": "118948000", "totalLiabilities": "313879000", "otherCurrentAssets": "23544000", "totalCurrentAssets": "87558000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12989000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "107447000", "currentAccountsPayable": "14981000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9543000", "shortLongTermDebtTotal": "250961000", "totalShareholderEquity": "-119649000", "capitalLeaseObligations": "5468000", "otherCurrentLiabilities": "18129000", "totalCurrentLiabilities": "40085000", "otherNonCurrentLiabilities": "4000", "totalNonCurrentLiabilities": "273794000", "cashAndShortTermInvestments": "51025000", "commonStockSharesOutstanding": "16070000", "intangibleAssetsExcludingGoodwill": "31730000", "cashAndCashEquivalentsAtCarryingValue": "51025000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-52833000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-44888000", "capitalExpenditures": "863000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2221000", "cashflowFromInvestment": "-767000", "stockBasedCompensation": "5050000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1139000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11299000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 153120000, "cost_of_revenue": 131305000, "gross_profit": 21815000, "research_and_development": 0.3, "selling_general_admin": 45365000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -30928000, "depreciation_amortisation": 11299000, "ebitda": -19629000, "interest_expense": 16639000, "interest_income": null, "other_non_operating": null, "pretax_income": -47567000, "tax_provision": 5266000, "effective_tax_rate": null, "net_income": -53418000, "net_income_continuing_ops": -52833000, "net_income_to_common": -53418000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 51025000, "short_term_investments": null, "net_receivables": 12989000, "inventory": null, "other_current_assets": null, "total_current_assets": 87558000, "net_ppe": null, "goodwill": 55960000, "intangible_assets": 31730000, "goodwill_and_intangibles": 87690000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 107447000, "total_assets": 195005000, "short_term_debt": 2097000, "accounts_payable": 14981000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 40085000, "long_term_debt": 245230000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 273794000, "total_liabilities": 313879000, "total_debt": 247327000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 118948000, "total_equity": -119649000, "shares_outstanding": 16070000, "operating_cash_flow": -44888000, "stock_based_compensation": 5050000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 863000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -767000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2221000, "free_cash_flow": -44025000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-30928000", "ebitda": "-19629000", "netIncome": "-53418000", "grossProfit": "21815000", "depreciation": "None", "totalRevenue": "153120000", "costOfRevenue": "131305000", "interestIncome": "665000", "incomeBeforeTax": "-47567000", "interestExpense": "16639000", "operatingIncome": "-33182000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "5266000", "reportedCurrency": "USD", "netInterestIncome": "-15974000", "nonInterestIncome": "None", "operatingExpenses": "54997000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.30", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "131305000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11299000", "sellingGeneralAndAdministrative": "45365000", "netIncomeFromContinuingOperations": "-52833000" }, "balance": { "goodwill": "55960000", "inventory": "None", "commonStock": "25413000", "currentDebt": "None", "investments": "None", "totalAssets": "195005000", "longTermDebt": "245230000", "shortTermDebt": "2097000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "31730000", "reportedCurrency": "USD", "retainedEarnings": "118948000", "totalLiabilities": "313879000", "otherCurrentAssets": "23544000", "totalCurrentAssets": "87558000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12989000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "107447000", "currentAccountsPayable": "14981000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9543000", "shortLongTermDebtTotal": "250961000", "totalShareholderEquity": "-119649000", "capitalLeaseObligations": "5468000", "otherCurrentLiabilities": "18129000", "totalCurrentLiabilities": "40085000", "otherNonCurrentLiabilities": "4000", "totalNonCurrentLiabilities": "273794000", "cashAndShortTermInvestments": "51025000", "commonStockSharesOutstanding": "16070000", "intangibleAssetsExcludingGoodwill": "31730000", "cashAndCashEquivalentsAtCarryingValue": "51025000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-52833000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-44888000", "capitalExpenditures": "863000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2221000", "cashflowFromInvestment": "-767000", "stockBasedCompensation": "5050000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1139000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11299000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:31.785435+00:00", "is_restated": false, "income_statement": { "revenue": 178453000, "cost_of_revenue": 171366000, "gross_profit": 7087000, "ebit": 29832000, "ebitda": 51826000, "pretax_income": 15285000, "tax_provision": 3232000, "net_income": 11812000, "net_income_to_common": 11812000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98132000, "total_current_assets": 138004000, "total_assets": 257808000, "short_term_debt": 2893000, "long_term_debt": 243637000, "total_debt": 246530000, "total_liabilities": 326678000, "total_equity": -68870000, "shares_outstanding": 16062999, "goodwill_and_intangibles": 92819000 }, "cash_flow": { "operating_cash_flow": -60405000, "capital_expenditure": 1379000, "free_cash_flow": -59026000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20644, "ticker_id": 4874, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:31.785435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29832000", "ebitda": "51826000", "netIncome": "11812000", "grossProfit": "7087000", "depreciation": "None", "totalRevenue": "178453000", "costOfRevenue": "171366000", "interestIncome": "4000", "incomeBeforeTax": "15285000", "interestExpense": "14547000", "operatingIncome": "28968000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "3232000", "reportedCurrency": "USD", "netInterestIncome": "-14543000", "nonInterestIncome": "None", "operatingExpenses": "-21881000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.08", "otherNonOperatingIncome": "864000", "costofGoodsAndServicesSold": "171366000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21994000", "sellingGeneralAndAdministrative": "53995000", "netIncomeFromContinuingOperations": "11812000" }, "balance": { "goodwill": "55960000", "inventory": "1", "commonStock": "25413000", "currentDebt": "None", "investments": "None", "totalAssets": "257808000", "longTermDebt": "243637000", "shortTermDebt": "2893000", "treasuryStock": "-426445000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "36859000", "reportedCurrency": "USD", "retainedEarnings": "186592000", "totalLiabilities": "326678000", "otherCurrentAssets": "21864000", "totalCurrentAssets": "138004000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18008000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "119804000", "currentAccountsPayable": "15978000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6873000", "shortLongTermDebtTotal": "246530000", "totalShareholderEquity": "-68870000", "capitalLeaseObligations": "7922000", "otherCurrentLiabilities": "31534000", "totalCurrentLiabilities": "54747000", "otherNonCurrentLiabilities": "19266000", "totalNonCurrentLiabilities": "271931000", "cashAndShortTermInvestments": "98132000", "commonStockSharesOutstanding": "16062999", "intangibleAssetsExcludingGoodwill": "36859000", "cashAndCashEquivalentsAtCarryingValue": "98132000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12053000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "8442000", "operatingCashflow": "-60405000", "capitalExpenditures": "1379000", "changeInReceivables": "2963000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2304000", "cashflowFromInvestment": "102762000", "stockBasedCompensation": "2825000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "40053000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1014000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21994000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 178453000, "cost_of_revenue": 171366000, "gross_profit": 7087000, "research_and_development": 0.08, "selling_general_admin": 53995000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29832000, "depreciation_amortisation": 21994000, "ebitda": 51826000, "interest_expense": 14547000, "interest_income": null, "other_non_operating": null, "pretax_income": 15285000, "tax_provision": 3232000, "effective_tax_rate": null, "net_income": 11812000, "net_income_continuing_ops": 11812000, "net_income_to_common": 11812000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 98132000, "short_term_investments": null, "net_receivables": 18008000, "inventory": 1, "other_current_assets": null, "total_current_assets": 138004000, "net_ppe": null, "goodwill": 55960000, "intangible_assets": 36859000, "goodwill_and_intangibles": 92819000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 119804000, "total_assets": 257808000, "short_term_debt": 2893000, "accounts_payable": 15978000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 54747000, "long_term_debt": 243637000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 271931000, "total_liabilities": 326678000, "total_debt": 246530000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 186592000, "total_equity": -68870000, "shares_outstanding": 16062999, "operating_cash_flow": -60405000, "stock_based_compensation": 2825000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1379000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 102762000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2304000, "free_cash_flow": -59026000, "net_change_in_cash": 40053000 }, "raw_data": { "income": { "ebit": "29832000", "ebitda": "51826000", "netIncome": "11812000", "grossProfit": "7087000", "depreciation": "None", "totalRevenue": "178453000", "costOfRevenue": "171366000", "interestIncome": "4000", "incomeBeforeTax": "15285000", "interestExpense": "14547000", "operatingIncome": "28968000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "3232000", "reportedCurrency": "USD", "netInterestIncome": "-14543000", "nonInterestIncome": "None", "operatingExpenses": "-21881000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.08", "otherNonOperatingIncome": "864000", "costofGoodsAndServicesSold": "171366000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21994000", "sellingGeneralAndAdministrative": "53995000", "netIncomeFromContinuingOperations": "11812000" }, "balance": { "goodwill": "55960000", "inventory": "1", "commonStock": "25413000", "currentDebt": "None", "investments": "None", "totalAssets": "257808000", "longTermDebt": "243637000", "shortTermDebt": "2893000", "treasuryStock": "-426445000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "36859000", "reportedCurrency": "USD", "retainedEarnings": "186592000", "totalLiabilities": "326678000", "otherCurrentAssets": "21864000", "totalCurrentAssets": "138004000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18008000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "119804000", "currentAccountsPayable": "15978000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6873000", "shortLongTermDebtTotal": "246530000", "totalShareholderEquity": "-68870000", "capitalLeaseObligations": "7922000", "otherCurrentLiabilities": "31534000", "totalCurrentLiabilities": "54747000", "otherNonCurrentLiabilities": "19266000", "totalNonCurrentLiabilities": "271931000", "cashAndShortTermInvestments": "98132000", "commonStockSharesOutstanding": "16062999", "intangibleAssetsExcludingGoodwill": "36859000", "cashAndCashEquivalentsAtCarryingValue": "98132000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12053000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "8442000", "operatingCashflow": "-60405000", "capitalExpenditures": "1379000", "changeInReceivables": "2963000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2304000", "cashflowFromInvestment": "102762000", "stockBasedCompensation": "2825000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "40053000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1014000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21994000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:31.785435+00:00", "is_restated": false, "income_statement": { "revenue": 365547000, "cost_of_revenue": 305194000, "gross_profit": 60353000, "ebit": -39976000, "ebitda": -121000, "pretax_income": -57706000, "tax_provision": 8609000, "net_income": -67156000, "net_income_to_common": -67156000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58263000, "total_current_assets": 100155000, "total_assets": 265685000, "short_term_debt": 7609000, "long_term_debt": 242656000, "total_debt": 250265000, "total_liabilities": 348241000, "total_equity": -82556000, "shares_outstanding": 15598000, "goodwill_and_intangibles": 120175000 }, "cash_flow": { "operating_cash_flow": -22401000, "capital_expenditure": 2705000, "free_cash_flow": -19696000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20649, "ticker_id": 4874, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:31.785435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-39976000", "ebitda": "-121000", "netIncome": "-67156000", "grossProfit": "60353000", "depreciation": "None", "totalRevenue": "365547000", "costOfRevenue": "305194000", "interestIncome": "114000", "incomeBeforeTax": "-57706000", "interestExpense": "17730000", "operatingIncome": "-44355000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "8609000", "reportedCurrency": "USD", "netInterestIncome": "-17616000", "nonInterestIncome": "None", "operatingExpenses": "104708000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.16", "otherNonOperatingIncome": "4379000", "costofGoodsAndServicesSold": "305194000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39855000", "sellingGeneralAndAdministrative": "72111000", "netIncomeFromContinuingOperations": "-67156000" }, "balance": { "goodwill": "73849000", "inventory": "None", "commonStock": "25413000", "currentDebt": "None", "investments": "None", "totalAssets": "265685000", "longTermDebt": "242656000", "shortTermDebt": "7609000", "treasuryStock": "-441034000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "46326000", "reportedCurrency": "USD", "retainedEarnings": "190383000", "totalLiabilities": "348241000", "otherCurrentAssets": "19479000", "totalCurrentAssets": "100155000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "22413000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "165530000", "currentAccountsPayable": "16797000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11894000", "shortLongTermDebtTotal": "250265000", "totalShareholderEquity": "-82556000", "capitalLeaseObligations": "19890000", "otherCurrentLiabilities": "41678000", "totalCurrentLiabilities": "71545000", "otherNonCurrentLiabilities": "25239000", "totalNonCurrentLiabilities": "276696000", "cashAndShortTermInvestments": "58263000", "commonStockSharesOutstanding": "15598000", "intangibleAssetsExcludingGoodwill": "46326000", "cashAndCashEquivalentsAtCarryingValue": "58263000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-66315000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "10338000", "operatingCashflow": "-22401000", "capitalExpenditures": "2705000", "changeInReceivables": "14973000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49310000", "cashflowFromInvestment": "47224000", "stockBasedCompensation": "7804000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-24487000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1587000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39855000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 365547000, "cost_of_revenue": 305194000, "gross_profit": 60353000, "research_and_development": 0.16, "selling_general_admin": 72111000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -39976000, "depreciation_amortisation": 39855000, "ebitda": -121000, "interest_expense": 17730000, "interest_income": null, "other_non_operating": null, "pretax_income": -57706000, "tax_provision": 8609000, "effective_tax_rate": null, "net_income": -67156000, "net_income_continuing_ops": -67156000, "net_income_to_common": -67156000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58263000, "short_term_investments": 0, "net_receivables": 22413000, "inventory": null, "other_current_assets": null, "total_current_assets": 100155000, "net_ppe": null, "goodwill": 73849000, "intangible_assets": 46326000, "goodwill_and_intangibles": 120175000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 165530000, "total_assets": 265685000, "short_term_debt": 7609000, "accounts_payable": 16797000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 71545000, "long_term_debt": 242656000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 276696000, "total_liabilities": 348241000, "total_debt": 250265000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 190383000, "total_equity": -82556000, "shares_outstanding": 15598000, "operating_cash_flow": -22401000, "stock_based_compensation": 7804000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2705000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 47224000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -49310000, "free_cash_flow": -19696000, "net_change_in_cash": -24487000 }, "raw_data": { "income": { "ebit": "-39976000", "ebitda": "-121000", "netIncome": "-67156000", "grossProfit": "60353000", "depreciation": "None", "totalRevenue": "365547000", "costOfRevenue": "305194000", "interestIncome": "114000", "incomeBeforeTax": "-57706000", "interestExpense": "17730000", "operatingIncome": "-44355000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "8609000", "reportedCurrency": "USD", "netInterestIncome": "-17616000", "nonInterestIncome": "None", "operatingExpenses": "104708000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.16", "otherNonOperatingIncome": "4379000", "costofGoodsAndServicesSold": "305194000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39855000", "sellingGeneralAndAdministrative": "72111000", "netIncomeFromContinuingOperations": "-67156000" }, "balance": { "goodwill": "73849000", "inventory": "None", "commonStock": "25413000", "currentDebt": "None", "investments": "None", "totalAssets": "265685000", "longTermDebt": "242656000", "shortTermDebt": "7609000", "treasuryStock": "-441034000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "46326000", "reportedCurrency": "USD", "retainedEarnings": "190383000", "totalLiabilities": "348241000", "otherCurrentAssets": "19479000", "totalCurrentAssets": "100155000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "22413000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "165530000", "currentAccountsPayable": "16797000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11894000", "shortLongTermDebtTotal": "250265000", "totalShareholderEquity": "-82556000", "capitalLeaseObligations": "19890000", "otherCurrentLiabilities": "41678000", "totalCurrentLiabilities": "71545000", "otherNonCurrentLiabilities": "25239000", "totalNonCurrentLiabilities": "276696000", "cashAndShortTermInvestments": "58263000", "commonStockSharesOutstanding": "15598000", "intangibleAssetsExcludingGoodwill": "46326000", "cashAndCashEquivalentsAtCarryingValue": "58263000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-66315000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "10338000", "operatingCashflow": "-22401000", "capitalExpenditures": "2705000", "changeInReceivables": "14973000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49310000", "cashflowFromInvestment": "47224000", "stockBasedCompensation": "7804000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-24487000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1587000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39855000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:31.785435+00:00", "is_restated": false, "income_statement": { "revenue": 648651000, "cost_of_revenue": 493256000, "gross_profit": 155395000, "ebit": 33832000, "ebitda": 83131000, "pretax_income": 12439000, "tax_provision": 318296000, "net_income": -307969000, "net_income_to_common": -307969000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 82741000, "total_current_assets": 184188000, "total_assets": 385119000, "short_term_debt": 11398000, "long_term_debt": 287882000, "total_debt": 299280000, "total_liabilities": 406476000, "total_equity": -21357000, "shares_outstanding": 15991000, "goodwill_and_intangibles": 134895000 }, "cash_flow": { "operating_cash_flow": 46688000, "capital_expenditure": 2161000, "free_cash_flow": 48849000, "dividends_paid": 400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20654, "ticker_id": 4874, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:31.785435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33832000", "ebitda": "83131000", "netIncome": "-307969000", "grossProfit": "155395000", "depreciation": "None", "totalRevenue": "648651000", "costOfRevenue": "493256000", "interestIncome": "342000", "incomeBeforeTax": "12439000", "interestExpense": "21393000", "operatingIncome": "18053000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "318296000", "reportedCurrency": "USD", "netInterestIncome": "-21051000", "nonInterestIncome": "None", "operatingExpenses": "137342000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.02", "otherNonOperatingIncome": "15779000", "costofGoodsAndServicesSold": "493256000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49299000", "sellingGeneralAndAdministrative": "106055000", "netIncomeFromContinuingOperations": "-305857000" }, "balance": { "goodwill": "73849000", "inventory": "1", "commonStock": "25413000", "currentDebt": "None", "investments": "None", "totalAssets": "385119000", "longTermDebt": "287882000", "shortTermDebt": "11398000", "treasuryStock": "-453934000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "61046000", "reportedCurrency": "USD", "retainedEarnings": "272026000", "totalLiabilities": "406476000", "otherCurrentAssets": "15214000", "totalCurrentAssets": "184188000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "42618000", "currentNetReceivables": "43615000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "200931000", "currentAccountsPayable": "22431000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "53600000", "shortLongTermDebtTotal": "299280000", "totalShareholderEquity": "-21357000", "capitalLeaseObligations": "31105000", "otherCurrentLiabilities": "48566000", "totalCurrentLiabilities": "87578000", "otherNonCurrentLiabilities": "286000", "totalNonCurrentLiabilities": "318898000", "cashAndShortTermInvestments": "82741000", "commonStockSharesOutstanding": "15991000", "intangibleAssetsExcludingGoodwill": "61046000", "cashAndCashEquivalentsAtCarryingValue": "82741000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-305857000", "profitLoss": "None", "dividendPayout": "400000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "16257000", "operatingCashflow": "46688000", "capitalExpenditures": "2161000", "changeInReceivables": "-12207000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69038000", "cashflowFromInvestment": "44887000", "stockBasedCompensation": "11874000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "22537000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19995000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49299000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 648651000, "cost_of_revenue": 493256000, "gross_profit": 155395000, "research_and_development": 0.02, "selling_general_admin": 106055000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33832000, "depreciation_amortisation": 49299000, "ebitda": 83131000, "interest_expense": 21393000, "interest_income": null, "other_non_operating": null, "pretax_income": 12439000, "tax_provision": 318296000, "effective_tax_rate": null, "net_income": -307969000, "net_income_continuing_ops": -305857000, "net_income_to_common": -307969000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 82741000, "short_term_investments": 42618000, "net_receivables": 43615000, "inventory": 1, "other_current_assets": null, "total_current_assets": 184188000, "net_ppe": null, "goodwill": 73849000, "intangible_assets": 61046000, "goodwill_and_intangibles": 134895000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 200931000, "total_assets": 385119000, "short_term_debt": 11398000, "accounts_payable": 22431000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 87578000, "long_term_debt": 287882000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 318898000, "total_liabilities": 406476000, "total_debt": 299280000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 272026000, "total_equity": -21357000, "shares_outstanding": 15991000, "operating_cash_flow": 46688000, "stock_based_compensation": 11874000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2161000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 44887000, "dividends_paid": 400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -69038000, "free_cash_flow": 48849000, "net_change_in_cash": 22537000 }, "raw_data": { "income": { "ebit": "33832000", "ebitda": "83131000", "netIncome": "-307969000", "grossProfit": "155395000", "depreciation": "None", "totalRevenue": "648651000", "costOfRevenue": "493256000", "interestIncome": "342000", "incomeBeforeTax": "12439000", "interestExpense": "21393000", "operatingIncome": "18053000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "318296000", "reportedCurrency": "USD", "netInterestIncome": "-21051000", "nonInterestIncome": "None", "operatingExpenses": "137342000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.02", "otherNonOperatingIncome": "15779000", "costofGoodsAndServicesSold": "493256000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49299000", "sellingGeneralAndAdministrative": "106055000", "netIncomeFromContinuingOperations": "-305857000" }, "balance": { "goodwill": "73849000", "inventory": "1", "commonStock": "25413000", "currentDebt": "None", "investments": "None", "totalAssets": "385119000", "longTermDebt": "287882000", "shortTermDebt": "11398000", "treasuryStock": "-453934000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "61046000", "reportedCurrency": "USD", "retainedEarnings": "272026000", "totalLiabilities": "406476000", "otherCurrentAssets": "15214000", "totalCurrentAssets": "184188000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "42618000", "currentNetReceivables": "43615000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "200931000", "currentAccountsPayable": "22431000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "53600000", "shortLongTermDebtTotal": "299280000", "totalShareholderEquity": "-21357000", "capitalLeaseObligations": "31105000", "otherCurrentLiabilities": "48566000", "totalCurrentLiabilities": "87578000", "otherNonCurrentLiabilities": "286000", "totalNonCurrentLiabilities": "318898000", "cashAndShortTermInvestments": "82741000", "commonStockSharesOutstanding": "15991000", "intangibleAssetsExcludingGoodwill": "61046000", "cashAndCashEquivalentsAtCarryingValue": "82741000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-305857000", "profitLoss": "None", "dividendPayout": "400000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "16257000", "operatingCashflow": "46688000", "capitalExpenditures": "2161000", "changeInReceivables": "-12207000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69038000", "cashflowFromInvestment": "44887000", "stockBasedCompensation": "11874000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "22537000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19995000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49299000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:31.785435+00:00", "is_restated": false, "income_statement": { "revenue": 838202000, "cost_of_revenue": 622165000, "gross_profit": 216037000, "ebit": -737483000, "ebitda": 99578000, "pretax_income": 1399000, "tax_provision": 4098000, "net_income": -5382000, "net_income_to_common": -5382000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58294000, "total_current_assets": 201534000, "total_assets": 741700000, "short_term_debt": 165000, "long_term_debt": 331476000, "total_debt": 331641000, "total_liabilities": 445032000, "total_equity": 296668000, "shares_outstanding": 17073000, "goodwill_and_intangibles": 173040000 }, "cash_flow": { "operating_cash_flow": 68402000, "capital_expenditure": 3916000, "free_cash_flow": 72318000, "dividends_paid": 2819000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20659, "ticker_id": 4874, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:31.785435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-737483000", "ebitda": "99578000", "netIncome": "-5382000", "grossProfit": "216037000", "depreciation": "None", "totalRevenue": "838202000", "costOfRevenue": "622165000", "interestIncome": "740000", "incomeBeforeTax": "1399000", "interestExpense": "26254000", "operatingIncome": "42495000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "4098000", "reportedCurrency": "USD", "netInterestIncome": "-25514000", "nonInterestIncome": "None", "operatingExpenses": "175670000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-14842000", "costofGoodsAndServicesSold": "622165000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "837061000", "sellingGeneralAndAdministrative": "125765000", "netIncomeFromContinuingOperations": "-2699000" }, "balance": { "goodwill": "81387000", "inventory": "None", "commonStock": "25413000", "currentDebt": "None", "investments": "None", "totalAssets": "741700000", "longTermDebt": "331476000", "shortTermDebt": "165000", "treasuryStock": "-443304000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "91653000", "reportedCurrency": "USD", "retainedEarnings": "590655000", "totalLiabilities": "445032000", "otherCurrentAssets": "30720000", "totalCurrentAssets": "201534000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "76054000", "currentNetReceivables": "36466000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "540166000", "currentAccountsPayable": "27853000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "45631000", "shortLongTermDebtTotal": "331641000", "totalShareholderEquity": "296668000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "66252000", "totalCurrentLiabilities": "104378000", "otherNonCurrentLiabilities": "2090000", "totalNonCurrentLiabilities": "340654000", "cashAndShortTermInvestments": "58294000", "commonStockSharesOutstanding": "17073000", "intangibleAssetsExcludingGoodwill": "91653000", "cashAndCashEquivalentsAtCarryingValue": "58294000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2699000", "profitLoss": "None", "dividendPayout": "2819000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-22593000", "operatingCashflow": "68402000", "capitalExpenditures": "3916000", "changeInReceivables": "14556000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-124283000", "cashflowFromInvestment": "11084000", "stockBasedCompensation": "10192000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2819000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-44797000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40362000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59211000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 838202000, "cost_of_revenue": 622165000, "gross_profit": 216037000, "research_and_development": 0, "selling_general_admin": 125765000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -737483000, "depreciation_amortisation": 837061000, "ebitda": 99578000, "interest_expense": 26254000, "interest_income": null, "other_non_operating": null, "pretax_income": 1399000, "tax_provision": 4098000, "effective_tax_rate": null, "net_income": -5382000, "net_income_continuing_ops": -2699000, "net_income_to_common": -5382000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58294000, "short_term_investments": 76054000, "net_receivables": 36466000, "inventory": null, "other_current_assets": null, "total_current_assets": 201534000, "net_ppe": null, "goodwill": 81387000, "intangible_assets": 91653000, "goodwill_and_intangibles": 173040000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 540166000, "total_assets": 741700000, "short_term_debt": 165000, "accounts_payable": 27853000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 104378000, "long_term_debt": 331476000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 340654000, "total_liabilities": 445032000, "total_debt": 331641000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 590655000, "total_equity": 296668000, "shares_outstanding": 17073000, "operating_cash_flow": 68402000, "stock_based_compensation": 10192000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3916000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 11084000, "dividends_paid": 2819000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -124283000, "free_cash_flow": 72318000, "net_change_in_cash": -44797000 }, "raw_data": { "income": { "ebit": "-737483000", "ebitda": "99578000", "netIncome": "-5382000", "grossProfit": "216037000", "depreciation": "None", "totalRevenue": "838202000", "costOfRevenue": "622165000", "interestIncome": "740000", "incomeBeforeTax": "1399000", "interestExpense": "26254000", "operatingIncome": "42495000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "4098000", "reportedCurrency": "USD", "netInterestIncome": "-25514000", "nonInterestIncome": "None", "operatingExpenses": "175670000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-14842000", "costofGoodsAndServicesSold": "622165000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "837061000", "sellingGeneralAndAdministrative": "125765000", "netIncomeFromContinuingOperations": "-2699000" }, "balance": { "goodwill": "81387000", "inventory": "None", "commonStock": "25413000", "currentDebt": "None", "investments": "None", "totalAssets": "741700000", "longTermDebt": "331476000", "shortTermDebt": "165000", "treasuryStock": "-443304000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "91653000", "reportedCurrency": "USD", "retainedEarnings": "590655000", "totalLiabilities": "445032000", "otherCurrentAssets": "30720000", "totalCurrentAssets": "201534000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "76054000", "currentNetReceivables": "36466000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "540166000", "currentAccountsPayable": "27853000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "45631000", "shortLongTermDebtTotal": "331641000", "totalShareholderEquity": "296668000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "66252000", "totalCurrentLiabilities": "104378000", "otherNonCurrentLiabilities": "2090000", "totalNonCurrentLiabilities": "340654000", "cashAndShortTermInvestments": "58294000", "commonStockSharesOutstanding": "17073000", "intangibleAssetsExcludingGoodwill": "91653000", "cashAndCashEquivalentsAtCarryingValue": "58294000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2699000", "profitLoss": "None", "dividendPayout": "2819000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-22593000", "operatingCashflow": "68402000", "capitalExpenditures": "3916000", "changeInReceivables": "14556000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-124283000", "cashflowFromInvestment": "11084000", "stockBasedCompensation": "10192000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2819000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-44797000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40362000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59211000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:31.785435+00:00", "is_restated": false, "income_statement": { "revenue": 47584000, "cost_of_revenue": 34473000, "gross_profit": 13111000, "ebit": 2464998, "ebitda": 4323997, "pretax_income": 356000, "tax_provision": 887000, "net_income": -635000, "net_income_to_common": -635000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30340000, "total_current_assets": 58830000, "total_assets": 142154000, "short_term_debt": 1861000, "long_term_debt": 188526000, "total_debt": 190387000, "total_liabilities": 251796000, "total_equity": -110459000, "shares_outstanding": 11111000, "goodwill_and_intangibles": 71621000 }, "cash_flow": { "operating_cash_flow": 4453000, "capital_expenditure": 138000, "free_cash_flow": 4591000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20622, "ticker_id": 4874, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:31.785435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2464998", "ebitda": "4323997", "netIncome": "-635000", "grossProfit": "13111000", "depreciation": "None", "totalRevenue": "47584000", "costOfRevenue": "34473000", "interestIncome": "889000", "incomeBeforeTax": "356000", "interestExpense": "2108999", "operatingIncome": "1725000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "887000", "reportedCurrency": "USD", "netInterestIncome": "-1220000", "nonInterestIncome": "None", "operatingExpenses": "11386000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34473000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1858999", "sellingGeneralAndAdministrative": "9385000", "netIncomeFromContinuingOperations": "-531000" }, "balance": { "goodwill": "55960000", "inventory": "None", "commonStock": "113000", "currentDebt": "None", "investments": "None", "totalAssets": "142154000", "longTermDebt": "188526000", "shortTermDebt": "1861000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "15661000", "reportedCurrency": "USD", "retainedEarnings": "-368337000", "totalLiabilities": "251796000", "otherCurrentAssets": "6689000", "totalCurrentAssets": "58830000", "currentLongTermDebt": "1225000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "21801000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "83324000", "currentAccountsPayable": "18157000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "189751000", "totalShareholderEquity": "-110459000", "capitalLeaseObligations": "951000", "otherCurrentLiabilities": "-22143000", "totalCurrentLiabilities": "1861000", "otherNonCurrentLiabilities": "64000", "totalNonCurrentLiabilities": "249935000", "cashAndShortTermInvestments": "30340000", "commonStockSharesOutstanding": "11111000", "intangibleAssetsExcludingGoodwill": "15661000", "cashAndCashEquivalentsAtCarryingValue": "30340000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-531000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4453000", "capitalExpenditures": "138000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1147000", "cashflowFromInvestment": "-138000", "stockBasedCompensation": "1193000", "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": "435000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 47584000, "cost_of_revenue": 34473000, "gross_profit": 13111000, "research_and_development": null, "selling_general_admin": 9385000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2464998, "depreciation_amortisation": 1858999, "ebitda": 4323997, "interest_expense": 2108999, "interest_income": null, "other_non_operating": null, "pretax_income": 356000, "tax_provision": 887000, "effective_tax_rate": null, "net_income": -635000, "net_income_continuing_ops": -531000, "net_income_to_common": -635000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30340000, "short_term_investments": null, "net_receivables": 21801000, "inventory": null, "other_current_assets": null, "total_current_assets": 58830000, "net_ppe": null, "goodwill": 55960000, "intangible_assets": 15661000, "goodwill_and_intangibles": 71621000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 83324000, "total_assets": 142154000, "short_term_debt": 1861000, "accounts_payable": 18157000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1861000, "long_term_debt": 188526000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 249935000, "total_liabilities": 251796000, "total_debt": 190387000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -368337000, "total_equity": -110459000, "shares_outstanding": 11111000, "operating_cash_flow": 4453000, "stock_based_compensation": 1193000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 138000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -138000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1147000, "free_cash_flow": 4591000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2464998", "ebitda": "4323997", "netIncome": "-635000", "grossProfit": "13111000", "depreciation": "None", "totalRevenue": "47584000", "costOfRevenue": "34473000", "interestIncome": "889000", "incomeBeforeTax": "356000", "interestExpense": "2108999", "operatingIncome": "1725000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "887000", "reportedCurrency": "USD", "netInterestIncome": "-1220000", "nonInterestIncome": "None", "operatingExpenses": "11386000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34473000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1858999", "sellingGeneralAndAdministrative": "9385000", "netIncomeFromContinuingOperations": "-531000" }, "balance": { "goodwill": "55960000", "inventory": "None", "commonStock": "113000", "currentDebt": "None", "investments": "None", "totalAssets": "142154000", "longTermDebt": "188526000", "shortTermDebt": "1861000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "15661000", "reportedCurrency": "USD", "retainedEarnings": "-368337000", "totalLiabilities": "251796000", "otherCurrentAssets": "6689000", "totalCurrentAssets": "58830000", "currentLongTermDebt": "1225000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "21801000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "83324000", "currentAccountsPayable": "18157000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "189751000", "totalShareholderEquity": "-110459000", "capitalLeaseObligations": "951000", "otherCurrentLiabilities": "-22143000", "totalCurrentLiabilities": "1861000", "otherNonCurrentLiabilities": "64000", "totalNonCurrentLiabilities": "249935000", "cashAndShortTermInvestments": "30340000", "commonStockSharesOutstanding": "11111000", "intangibleAssetsExcludingGoodwill": "15661000", "cashAndCashEquivalentsAtCarryingValue": "30340000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-531000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4453000", "capitalExpenditures": "138000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1147000", "cashflowFromInvestment": "-138000", "stockBasedCompensation": "1193000", "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": "435000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:31.785435+00:00", "is_restated": false, "income_statement": { "revenue": 42340000, "cost_of_revenue": 31129000, "gross_profit": 11211000, "ebit": -5887000, "ebitda": -4065000, "pretax_income": -8139000, "tax_provision": -1005000, "net_income": -7227000, "net_income_to_common": -7227000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26603000, "total_current_assets": 54277000, "total_assets": 139801000, "short_term_debt": 2124000, "long_term_debt": 189861000, "total_debt": 191985000, "total_liabilities": 249264000, "total_equity": -110214000, "shares_outstanding": 11067000, "goodwill_and_intangibles": 73045000 }, "cash_flow": { "operating_cash_flow": -505000, "capital_expenditure": 20000, "free_cash_flow": -485000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20623, "ticker_id": 4874, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:31.785435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5887000", "ebitda": "-4065000", "netIncome": "-7227000", "grossProfit": "11211000", "depreciation": "None", "totalRevenue": "42340000", "costOfRevenue": "31129000", "interestIncome": "769000", "incomeBeforeTax": "-8139000", "interestExpense": "2252000", "operatingIncome": "937000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1005000", "reportedCurrency": "USD", "netInterestIncome": "-1483000", "nonInterestIncome": "None", "operatingExpenses": "10274000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31129000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1822000", "sellingGeneralAndAdministrative": "8240000", "netIncomeFromContinuingOperations": "-7134000" }, "balance": { "goodwill": "55960000", "inventory": "None", "commonStock": "110000", "currentDebt": "None", "investments": "None", "totalAssets": "139801000", "longTermDebt": "189861000", "shortTermDebt": "2124000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "17085000", "reportedCurrency": "USD", "retainedEarnings": "-363735000", "totalLiabilities": "249264000", "otherCurrentAssets": "8447000", "totalCurrentAssets": "54277000", "currentLongTermDebt": "1225000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19227000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "85524000", "currentAccountsPayable": "13487000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "192233000", "totalShareholderEquity": "-110214000", "capitalLeaseObligations": "1147000", "otherCurrentLiabilities": "-16927000", "totalCurrentLiabilities": "2124000", "otherNonCurrentLiabilities": "64000", "totalNonCurrentLiabilities": "247140000", "cashAndShortTermInvestments": "26603000", "commonStockSharesOutstanding": "11067000", "intangibleAssetsExcludingGoodwill": "17085000", "cashAndCashEquivalentsAtCarryingValue": "26603000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7134000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-505000", "capitalExpenditures": "20000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1460000", "cashflowFromInvestment": "-20000", "stockBasedCompensation": "1281000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "14.68", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1822000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 42340000, "cost_of_revenue": 31129000, "gross_profit": 11211000, "research_and_development": null, "selling_general_admin": 8240000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5887000, "depreciation_amortisation": 1822000, "ebitda": -4065000, "interest_expense": 2252000, "interest_income": null, "other_non_operating": null, "pretax_income": -8139000, "tax_provision": -1005000, "effective_tax_rate": null, "net_income": -7227000, "net_income_continuing_ops": -7134000, "net_income_to_common": -7227000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26603000, "short_term_investments": null, "net_receivables": 19227000, "inventory": null, "other_current_assets": null, "total_current_assets": 54277000, "net_ppe": null, "goodwill": 55960000, "intangible_assets": 17085000, "goodwill_and_intangibles": 73045000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 85524000, "total_assets": 139801000, "short_term_debt": 2124000, "accounts_payable": 13487000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2124000, "long_term_debt": 189861000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 247140000, "total_liabilities": 249264000, "total_debt": 191985000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -363735000, "total_equity": -110214000, "shares_outstanding": 11067000, "operating_cash_flow": -505000, "stock_based_compensation": 1281000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1460000, "free_cash_flow": -485000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5887000", "ebitda": "-4065000", "netIncome": "-7227000", "grossProfit": "11211000", "depreciation": "None", "totalRevenue": "42340000", "costOfRevenue": "31129000", "interestIncome": "769000", "incomeBeforeTax": "-8139000", "interestExpense": "2252000", "operatingIncome": "937000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1005000", "reportedCurrency": "USD", "netInterestIncome": "-1483000", "nonInterestIncome": "None", "operatingExpenses": "10274000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31129000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1822000", "sellingGeneralAndAdministrative": "8240000", "netIncomeFromContinuingOperations": "-7134000" }, "balance": { "goodwill": "55960000", "inventory": "None", "commonStock": "110000", "currentDebt": "None", "investments": "None", "totalAssets": "139801000", "longTermDebt": "189861000", "shortTermDebt": "2124000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "17085000", "reportedCurrency": "USD", "retainedEarnings": "-363735000", "totalLiabilities": "249264000", "otherCurrentAssets": "8447000", "totalCurrentAssets": "54277000", "currentLongTermDebt": "1225000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19227000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "85524000", "currentAccountsPayable": "13487000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "192233000", "totalShareholderEquity": "-110214000", "capitalLeaseObligations": "1147000", "otherCurrentLiabilities": "-16927000", "totalCurrentLiabilities": "2124000", "otherNonCurrentLiabilities": "64000", "totalNonCurrentLiabilities": "247140000", "cashAndShortTermInvestments": "26603000", "commonStockSharesOutstanding": "11067000", "intangibleAssetsExcludingGoodwill": "17085000", "cashAndCashEquivalentsAtCarryingValue": "26603000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7134000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-505000", "capitalExpenditures": "20000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1460000", "cashflowFromInvestment": "-20000", "stockBasedCompensation": "1281000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "14.68", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1822000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:31.785435+00:00", "is_restated": false, "income_statement": { "revenue": 41908000, "cost_of_revenue": 30561000, "gross_profit": 11347000, "ebit": 703000, "ebitda": 2421000, "pretax_income": -1665000, "tax_provision": 660000, "net_income": -2396000, "net_income_to_common": -2396000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28598000, "total_current_assets": 54366000, "total_assets": 139910000, "short_term_debt": 3356000, "long_term_debt": 191268000, "total_debt": 194624000, "total_liabilities": 243382000, "total_equity": -104211000, "shares_outstanding": 10988000, "goodwill_and_intangibles": 73618000 }, "cash_flow": { "operating_cash_flow": 718000, "capital_expenditure": 21000, "free_cash_flow": 739000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20625, "ticker_id": 4874, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:31.785435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "703000", "ebitda": "2421000", "netIncome": "-2396000", "grossProfit": "11347000", "depreciation": "None", "totalRevenue": "41908000", "costOfRevenue": "30561000", "interestIncome": "243000", "incomeBeforeTax": "-1665000", "interestExpense": "2368000", "operatingIncome": "521000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "660000", "reportedCurrency": "USD", "netInterestIncome": "-2125000", "nonInterestIncome": "None", "operatingExpenses": "10826000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30561000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1718000", "sellingGeneralAndAdministrative": "8955000", "netIncomeFromContinuingOperations": "-2325000" }, "balance": { "goodwill": "55960000", "inventory": "None", "commonStock": "110000", "currentDebt": "None", "investments": "None", "totalAssets": "139910000", "longTermDebt": "191268000", "shortTermDebt": "3356000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "17658000", "reportedCurrency": "USD", "retainedEarnings": "-355876000", "totalLiabilities": "243382000", "otherCurrentAssets": "7953000", "totalCurrentAssets": "54366000", "currentLongTermDebt": "2225000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17815000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "85544000", "currentAccountsPayable": "12756000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "194826000", "totalShareholderEquity": "-104211000", "capitalLeaseObligations": "1333000", "otherCurrentLiabilities": "17976000", "totalCurrentLiabilities": "39657000", "otherNonCurrentLiabilities": "64000", "totalNonCurrentLiabilities": "203725000", "cashAndShortTermInvestments": "28598000", "commonStockSharesOutstanding": "10988000", "intangibleAssetsExcludingGoodwill": "17658000", "cashAndCashEquivalentsAtCarryingValue": "28598000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2325000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "718000", "capitalExpenditures": "21000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-832000", "cashflowFromInvestment": "-271000", "stockBasedCompensation": "1308000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7.42", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "448000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 41908000, "cost_of_revenue": 30561000, "gross_profit": 11347000, "research_and_development": null, "selling_general_admin": 8955000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 703000, "depreciation_amortisation": 1718000, "ebitda": 2421000, "interest_expense": 2368000, "interest_income": null, "other_non_operating": null, "pretax_income": -1665000, "tax_provision": 660000, "effective_tax_rate": null, "net_income": -2396000, "net_income_continuing_ops": -2325000, "net_income_to_common": -2396000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28598000, "short_term_investments": null, "net_receivables": 17815000, "inventory": null, "other_current_assets": null, "total_current_assets": 54366000, "net_ppe": null, "goodwill": 55960000, "intangible_assets": 17658000, "goodwill_and_intangibles": 73618000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 85544000, "total_assets": 139910000, "short_term_debt": 3356000, "accounts_payable": 12756000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 39657000, "long_term_debt": 191268000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 203725000, "total_liabilities": 243382000, "total_debt": 194624000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -355876000, "total_equity": -104211000, "shares_outstanding": 10988000, "operating_cash_flow": 718000, "stock_based_compensation": 1308000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -271000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -832000, "free_cash_flow": 739000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "703000", "ebitda": "2421000", "netIncome": "-2396000", "grossProfit": "11347000", "depreciation": "None", "totalRevenue": "41908000", "costOfRevenue": "30561000", "interestIncome": "243000", "incomeBeforeTax": "-1665000", "interestExpense": "2368000", "operatingIncome": "521000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "660000", "reportedCurrency": "USD", "netInterestIncome": "-2125000", "nonInterestIncome": "None", "operatingExpenses": "10826000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30561000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1718000", "sellingGeneralAndAdministrative": "8955000", "netIncomeFromContinuingOperations": "-2325000" }, "balance": { "goodwill": "55960000", "inventory": "None", "commonStock": "110000", "currentDebt": "None", "investments": "None", "totalAssets": "139910000", "longTermDebt": "191268000", "shortTermDebt": "3356000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "17658000", "reportedCurrency": "USD", "retainedEarnings": "-355876000", "totalLiabilities": "243382000", "otherCurrentAssets": "7953000", "totalCurrentAssets": "54366000", "currentLongTermDebt": "2225000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17815000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "85544000", "currentAccountsPayable": "12756000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "194826000", "totalShareholderEquity": "-104211000", "capitalLeaseObligations": "1333000", "otherCurrentLiabilities": "17976000", "totalCurrentLiabilities": "39657000", "otherNonCurrentLiabilities": "64000", "totalNonCurrentLiabilities": "203725000", "cashAndShortTermInvestments": "28598000", "commonStockSharesOutstanding": "10988000", "intangibleAssetsExcludingGoodwill": "17658000", "cashAndCashEquivalentsAtCarryingValue": "28598000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2325000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "718000", "capitalExpenditures": "21000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-832000", "cashflowFromInvestment": "-271000", "stockBasedCompensation": "1308000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7.42", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "448000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:31.785435+00:00", "is_restated": false, "income_statement": { "revenue": 43288000, "cost_of_revenue": 30261000, "gross_profit": 13027000, "ebit": 2802000, "ebitda": 4611000, "pretax_income": 187000, "tax_provision": -16471000, "net_income": 16582000, "net_income_to_common": 16582000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29985000, "total_current_assets": 53930000, "total_assets": 142941000, "short_term_debt": 2677000, "long_term_debt": 192641000, "total_debt": 195318000, "total_liabilities": 244871000, "total_equity": -102689000, "shares_outstanding": 11206000, "goodwill_and_intangibles": 74888000 }, "cash_flow": { "operating_cash_flow": -509651, "capital_expenditure": 4078.88, "free_cash_flow": -505572.12, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20626, "ticker_id": 4874, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:31.785435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2802000", "ebitda": "4611000", "netIncome": "16582000", "grossProfit": "13027000", "depreciation": "None", "totalRevenue": "43288000", "costOfRevenue": "30261000", "interestIncome": "198000", "incomeBeforeTax": "187000", "interestExpense": "2615000", "operatingIncome": "3231000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-16471000", "reportedCurrency": "USD", "netInterestIncome": "-2417000", "nonInterestIncome": "None", "operatingExpenses": "9796000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30261000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1809000", "sellingGeneralAndAdministrative": "7867000", "netIncomeFromContinuingOperations": "16658000" }, "balance": { "goodwill": "55960000", "inventory": "None", "commonStock": "110000", "currentDebt": "None", "investments": "None", "totalAssets": "142941000", "longTermDebt": "192641000", "shortTermDebt": "2677000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "18928000", "reportedCurrency": "USD", "retainedEarnings": "-352608000", "totalLiabilities": "244871000", "otherCurrentAssets": "4981000", "totalCurrentAssets": "53930000", "currentLongTermDebt": "2224000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18964000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "89011000", "currentAccountsPayable": "13406000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "195544000", "totalShareholderEquity": "-102689000", "capitalLeaseObligations": "1678000", "otherCurrentLiabilities": "20640000", "totalCurrentLiabilities": "40124000", "otherNonCurrentLiabilities": "65000", "totalNonCurrentLiabilities": "204747000", "cashAndShortTermInvestments": "29985000", "commonStockSharesOutstanding": "11206000", "intangibleAssetsExcludingGoodwill": "18928000", "cashAndCashEquivalentsAtCarryingValue": "29985000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16582000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-509651", "capitalExpenditures": "4078.88", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-309979", "cashflowFromInvestment": "-4080.38", "stockBasedCompensation": "664000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1038.58", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1870000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 43288000, "cost_of_revenue": 30261000, "gross_profit": 13027000, "research_and_development": null, "selling_general_admin": 7867000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2802000, "depreciation_amortisation": 1809000, "ebitda": 4611000, "interest_expense": 2615000, "interest_income": null, "other_non_operating": null, "pretax_income": 187000, "tax_provision": -16471000, "effective_tax_rate": null, "net_income": 16582000, "net_income_continuing_ops": 16658000, "net_income_to_common": 16582000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29985000, "short_term_investments": null, "net_receivables": 18964000, "inventory": null, "other_current_assets": null, "total_current_assets": 53930000, "net_ppe": null, "goodwill": 55960000, "intangible_assets": 18928000, "goodwill_and_intangibles": 74888000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 89011000, "total_assets": 142941000, "short_term_debt": 2677000, "accounts_payable": 13406000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 40124000, "long_term_debt": 192641000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 204747000, "total_liabilities": 244871000, "total_debt": 195318000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -352608000, "total_equity": -102689000, "shares_outstanding": 11206000, "operating_cash_flow": -509651, "stock_based_compensation": 664000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4078.88, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4080.38, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -309979, "free_cash_flow": -505572.12, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2802000", "ebitda": "4611000", "netIncome": "16582000", "grossProfit": "13027000", "depreciation": "None", "totalRevenue": "43288000", "costOfRevenue": "30261000", "interestIncome": "198000", "incomeBeforeTax": "187000", "interestExpense": "2615000", "operatingIncome": "3231000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-16471000", "reportedCurrency": "USD", "netInterestIncome": "-2417000", "nonInterestIncome": "None", "operatingExpenses": "9796000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30261000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1809000", "sellingGeneralAndAdministrative": "7867000", "netIncomeFromContinuingOperations": "16658000" }, "balance": { "goodwill": "55960000", "inventory": "None", "commonStock": "110000", "currentDebt": "None", "investments": "None", "totalAssets": "142941000", "longTermDebt": "192641000", "shortTermDebt": "2677000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "18928000", "reportedCurrency": "USD", "retainedEarnings": "-352608000", "totalLiabilities": "244871000", "otherCurrentAssets": "4981000", "totalCurrentAssets": "53930000", "currentLongTermDebt": "2224000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18964000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "89011000", "currentAccountsPayable": "13406000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "195544000", "totalShareholderEquity": "-102689000", "capitalLeaseObligations": "1678000", "otherCurrentLiabilities": "20640000", "totalCurrentLiabilities": "40124000", "otherNonCurrentLiabilities": "65000", "totalNonCurrentLiabilities": "204747000", "cashAndShortTermInvestments": "29985000", "commonStockSharesOutstanding": "11206000", "intangibleAssetsExcludingGoodwill": "18928000", "cashAndCashEquivalentsAtCarryingValue": "29985000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16582000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-509651", "capitalExpenditures": "4078.88", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-309979", "cashflowFromInvestment": "-4080.38", "stockBasedCompensation": "664000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1038.58", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1870000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:31.785435+00:00", "is_restated": false, "income_statement": { "revenue": 43439000, "cost_of_revenue": 30114000, "gross_profit": 13325000, "ebit": 409000, "ebitda": 2049000, "pretax_income": -4529000, "tax_provision": 742000, "net_income": -5344000, "net_income_to_common": -5344000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30817000, "total_current_assets": 54909000, "total_assets": 145659000, "short_term_debt": 3691000, "long_term_debt": 193732000, "total_debt": 197423000, "total_liabilities": 264688000, "total_equity": -119765000, "shares_outstanding": 7398563, "goodwill_and_intangibles": 76158000 }, "cash_flow": { "operating_cash_flow": -4972000, "capital_expenditure": 24999, "free_cash_flow": -4947001, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20627, "ticker_id": 4874, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:31.785435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "409000", "ebitda": "2049000", "netIncome": "-5344000", "grossProfit": "13325000", "depreciation": "None", "totalRevenue": "43439000", "costOfRevenue": "30114000", "interestIncome": "193000", "incomeBeforeTax": "-4529000", "interestExpense": "9600000", "operatingIncome": "3245000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "742000", "reportedCurrency": "USD", "netInterestIncome": "-4745000", "nonInterestIncome": "None", "operatingExpenses": "10080000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30114000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1640000", "sellingGeneralAndAdministrative": "8219000", "netIncomeFromContinuingOperations": "-5271000" }, "balance": { "goodwill": "55960000", "inventory": "None", "commonStock": "882000", "currentDebt": "None", "investments": "None", "totalAssets": "145659000", "longTermDebt": "193732000", "shortTermDebt": "3691000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "20198000", "reportedCurrency": "USD", "retainedEarnings": "-363082000", "totalLiabilities": "264688000", "otherCurrentAssets": "5298000", "totalCurrentAssets": "54909000", "currentLongTermDebt": "2222000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18794000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "90750000", "currentAccountsPayable": "16538000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "197949000", "totalShareholderEquity": "-119765000", "capitalLeaseObligations": "1995000", "otherCurrentLiabilities": "17134000", "totalCurrentLiabilities": "42177000", "otherNonCurrentLiabilities": "64000", "totalNonCurrentLiabilities": "222511000", "cashAndShortTermInvestments": "30817000", "commonStockSharesOutstanding": "7398563", "intangibleAssetsExcludingGoodwill": "20198000", "cashAndCashEquivalentsAtCarryingValue": "30817000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5344000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4972000", "capitalExpenditures": "24999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5990000", "cashflowFromInvestment": "-25000", "stockBasedCompensation": "1094000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "90940", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1640000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 43439000, "cost_of_revenue": 30114000, "gross_profit": 13325000, "research_and_development": null, "selling_general_admin": 8219000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 409000, "depreciation_amortisation": 1640000, "ebitda": 2049000, "interest_expense": 9600000, "interest_income": null, "other_non_operating": null, "pretax_income": -4529000, "tax_provision": 742000, "effective_tax_rate": null, "net_income": -5344000, "net_income_continuing_ops": -5271000, "net_income_to_common": -5344000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30817000, "short_term_investments": null, "net_receivables": 18794000, "inventory": null, "other_current_assets": null, "total_current_assets": 54909000, "net_ppe": null, "goodwill": 55960000, "intangible_assets": 20198000, "goodwill_and_intangibles": 76158000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 90750000, "total_assets": 145659000, "short_term_debt": 3691000, "accounts_payable": 16538000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 42177000, "long_term_debt": 193732000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 222511000, "total_liabilities": 264688000, "total_debt": 197423000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -363082000, "total_equity": -119765000, "shares_outstanding": 7398563, "operating_cash_flow": -4972000, "stock_based_compensation": 1094000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5990000, "free_cash_flow": -4947001, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "409000", "ebitda": "2049000", "netIncome": "-5344000", "grossProfit": "13325000", "depreciation": "None", "totalRevenue": "43439000", "costOfRevenue": "30114000", "interestIncome": "193000", "incomeBeforeTax": "-4529000", "interestExpense": "9600000", "operatingIncome": "3245000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "742000", "reportedCurrency": "USD", "netInterestIncome": "-4745000", "nonInterestIncome": "None", "operatingExpenses": "10080000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30114000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1640000", "sellingGeneralAndAdministrative": "8219000", "netIncomeFromContinuingOperations": "-5271000" }, "balance": { "goodwill": "55960000", "inventory": "None", "commonStock": "882000", "currentDebt": "None", "investments": "None", "totalAssets": "145659000", "longTermDebt": "193732000", "shortTermDebt": "3691000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "20198000", "reportedCurrency": "USD", "retainedEarnings": "-363082000", "totalLiabilities": "264688000", "otherCurrentAssets": "5298000", "totalCurrentAssets": "54909000", "currentLongTermDebt": "2222000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18794000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "90750000", "currentAccountsPayable": "16538000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "197949000", "totalShareholderEquity": "-119765000", "capitalLeaseObligations": "1995000", "otherCurrentLiabilities": "17134000", "totalCurrentLiabilities": "42177000", "otherNonCurrentLiabilities": "64000", "totalNonCurrentLiabilities": "222511000", "cashAndShortTermInvestments": "30817000", "commonStockSharesOutstanding": "7398563", "intangibleAssetsExcludingGoodwill": "20198000", "cashAndCashEquivalentsAtCarryingValue": "30817000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5344000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4972000", "capitalExpenditures": "24999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5990000", "cashflowFromInvestment": "-25000", "stockBasedCompensation": "1094000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "90940", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1640000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:31.785435+00:00", "is_restated": false, "income_statement": { "revenue": 41013000, "cost_of_revenue": 28575000, "gross_profit": 12438000, "ebit": 1227000, "ebitda": 3047000, "pretax_income": -8373000, "tax_provision": 344000, "net_income": -8769000, "net_income_to_common": -8769000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29811000, "total_current_assets": 51101000, "total_assets": 143606000, "short_term_debt": 233031000, "long_term_debt": null, "total_debt": 233031000, "total_liabilities": 300317000, "total_equity": -157376000, "shares_outstanding": 3591125, "goodwill_and_intangibles": 77428000 }, "cash_flow": { "operating_cash_flow": -1293459, "capital_expenditure": 2960.48, "free_cash_flow": -1290498.52, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20628, "ticker_id": 4874, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:31.785435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1227000", "ebitda": "3047000", "netIncome": "-8769000", "grossProfit": "12438000", "depreciation": "None", "totalRevenue": "41013000", "costOfRevenue": "28575000", "interestIncome": "281000", "incomeBeforeTax": "-8373000", "interestExpense": "9600000", "operatingIncome": "584000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "344000", "reportedCurrency": "USD", "netInterestIncome": "-9319000", "nonInterestIncome": "None", "operatingExpenses": "11854000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28575000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1820000", "sellingGeneralAndAdministrative": "9304000", "netIncomeFromContinuingOperations": "-8717000" }, "balance": { "goodwill": "55960000", "inventory": "None", "commonStock": "29963000", "currentDebt": "None", "investments": "None", "totalAssets": "143606000", "longTermDebt": "None", "shortTermDebt": "233031000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "21468000", "reportedCurrency": "USD", "retainedEarnings": "-259977000", "totalLiabilities": "300317000", "otherCurrentAssets": "5197000", "totalCurrentAssets": "51101000", "currentLongTermDebt": "231536000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16093000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "92505000", "currentAccountsPayable": "17887000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "233862000", "totalShareholderEquity": "-157376000", "capitalLeaseObligations": "2326000", "otherCurrentLiabilities": "15364000", "totalCurrentLiabilities": "271273000", "otherNonCurrentLiabilities": "117000", "totalNonCurrentLiabilities": "29044000", "cashAndShortTermInvestments": "29811000", "commonStockSharesOutstanding": "3591125", "intangibleAssetsExcludingGoodwill": "21468000", "cashAndCashEquivalentsAtCarryingValue": "29811000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8769000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1293459", "capitalExpenditures": "2960.48", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "626151", "cashflowFromInvestment": "2222746", "stockBasedCompensation": "821000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2188.28", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1473000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 41013000, "cost_of_revenue": 28575000, "gross_profit": 12438000, "research_and_development": null, "selling_general_admin": 9304000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1227000, "depreciation_amortisation": 1820000, "ebitda": 3047000, "interest_expense": 9600000, "interest_income": null, "other_non_operating": null, "pretax_income": -8373000, "tax_provision": 344000, "effective_tax_rate": null, "net_income": -8769000, "net_income_continuing_ops": -8717000, "net_income_to_common": -8769000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29811000, "short_term_investments": null, "net_receivables": 16093000, "inventory": null, "other_current_assets": null, "total_current_assets": 51101000, "net_ppe": null, "goodwill": 55960000, "intangible_assets": 21468000, "goodwill_and_intangibles": 77428000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 92505000, "total_assets": 143606000, "short_term_debt": 233031000, "accounts_payable": 17887000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 271273000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 29044000, "total_liabilities": 300317000, "total_debt": 233031000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -259977000, "total_equity": -157376000, "shares_outstanding": 3591125, "operating_cash_flow": -1293459, "stock_based_compensation": 821000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2960.48, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2222746, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 626151, "free_cash_flow": -1290498.52, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1227000", "ebitda": "3047000", "netIncome": "-8769000", "grossProfit": "12438000", "depreciation": "None", "totalRevenue": "41013000", "costOfRevenue": "28575000", "interestIncome": "281000", "incomeBeforeTax": "-8373000", "interestExpense": "9600000", "operatingIncome": "584000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "344000", "reportedCurrency": "USD", "netInterestIncome": "-9319000", "nonInterestIncome": "None", "operatingExpenses": "11854000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28575000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1820000", "sellingGeneralAndAdministrative": "9304000", "netIncomeFromContinuingOperations": "-8717000" }, "balance": { "goodwill": "55960000", "inventory": "None", "commonStock": "29963000", "currentDebt": "None", "investments": "None", "totalAssets": "143606000", "longTermDebt": "None", "shortTermDebt": "233031000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "21468000", "reportedCurrency": "USD", "retainedEarnings": "-259977000", "totalLiabilities": "300317000", "otherCurrentAssets": "5197000", "totalCurrentAssets": "51101000", "currentLongTermDebt": "231536000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16093000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "92505000", "currentAccountsPayable": "17887000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "233862000", "totalShareholderEquity": "-157376000", "capitalLeaseObligations": "2326000", "otherCurrentLiabilities": "15364000", "totalCurrentLiabilities": "271273000", "otherNonCurrentLiabilities": "117000", "totalNonCurrentLiabilities": "29044000", "cashAndShortTermInvestments": "29811000", "commonStockSharesOutstanding": "3591125", "intangibleAssetsExcludingGoodwill": "21468000", "cashAndCashEquivalentsAtCarryingValue": "29811000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8769000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1293459", "capitalExpenditures": "2960.48", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "626151", "cashflowFromInvestment": "2222746", "stockBasedCompensation": "821000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2188.28", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1473000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:31.785435+00:00", "is_restated": false, "income_statement": { "revenue": 40531000, "cost_of_revenue": 28461000, "gross_profit": 12070000, "ebit": 1105000, "ebitda": 3338000, "pretax_income": -8493000, "tax_provision": 809000, "net_income": -9362000, "net_income_to_common": -9362000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28339000, "total_current_assets": 50824000, "total_assets": 144503000, "short_term_debt": 228460000, "long_term_debt": null, "total_debt": 228460000, "total_liabilities": 293189000, "total_equity": -149386000, "shares_outstanding": 28672000, "goodwill_and_intangibles": 78698000 }, "cash_flow": { "operating_cash_flow": -1613087, "capital_expenditure": 2.82, "free_cash_flow": -1613084.18, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20630, "ticker_id": 4874, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:31.785435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1105000", "ebitda": "3338000", "netIncome": "-9362000", "grossProfit": "12070000", "depreciation": "None", "totalRevenue": "40531000", "costOfRevenue": "28461000", "interestIncome": "319000", "incomeBeforeTax": "-8493000", "interestExpense": "9960000", "operatingIncome": "1105000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "809000", "reportedCurrency": "USD", "netInterestIncome": "-9641000", "nonInterestIncome": "None", "operatingExpenses": "10965000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28461000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2233000", "sellingGeneralAndAdministrative": "9107000", "netIncomeFromContinuingOperations": "-9302000" }, "balance": { "goodwill": "55960000", "inventory": "965000", "commonStock": "29963000", "currentDebt": "None", "investments": "None", "totalAssets": "144503000", "longTermDebt": "None", "shortTermDebt": "228460000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "22738000", "reportedCurrency": "USD", "retainedEarnings": "-247545000", "totalLiabilities": "293189000", "otherCurrentAssets": "7279000", "totalCurrentAssets": "50824000", "currentLongTermDebt": "226958000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14241000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "93679000", "currentAccountsPayable": "15616000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "229600000", "totalShareholderEquity": "-149386000", "capitalLeaseObligations": "2642000", "otherCurrentLiabilities": "15040000", "totalCurrentLiabilities": "265379000", "otherNonCurrentLiabilities": "116000", "totalNonCurrentLiabilities": "27810000", "cashAndShortTermInvestments": "28339000", "commonStockSharesOutstanding": "28672000", "intangibleAssetsExcludingGoodwill": "22738000", "cashAndCashEquivalentsAtCarryingValue": "28339000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9362000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1613087", "capitalExpenditures": "2.82", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "197996", "cashflowFromInvestment": "None", "stockBasedCompensation": "859000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1300.09", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1870000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 40531000, "cost_of_revenue": 28461000, "gross_profit": 12070000, "research_and_development": null, "selling_general_admin": 9107000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1105000, "depreciation_amortisation": 2233000, "ebitda": 3338000, "interest_expense": 9960000, "interest_income": null, "other_non_operating": null, "pretax_income": -8493000, "tax_provision": 809000, "effective_tax_rate": null, "net_income": -9362000, "net_income_continuing_ops": -9302000, "net_income_to_common": -9362000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28339000, "short_term_investments": null, "net_receivables": 14241000, "inventory": 965000, "other_current_assets": null, "total_current_assets": 50824000, "net_ppe": null, "goodwill": 55960000, "intangible_assets": 22738000, "goodwill_and_intangibles": 78698000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 93679000, "total_assets": 144503000, "short_term_debt": 228460000, "accounts_payable": 15616000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 265379000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 27810000, "total_liabilities": 293189000, "total_debt": 228460000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -247545000, "total_equity": -149386000, "shares_outstanding": 28672000, "operating_cash_flow": -1613087, "stock_based_compensation": 859000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2.82, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 197996, "free_cash_flow": -1613084.18, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1105000", "ebitda": "3338000", "netIncome": "-9362000", "grossProfit": "12070000", "depreciation": "None", "totalRevenue": "40531000", "costOfRevenue": "28461000", "interestIncome": "319000", "incomeBeforeTax": "-8493000", "interestExpense": "9960000", "operatingIncome": "1105000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "809000", "reportedCurrency": "USD", "netInterestIncome": "-9641000", "nonInterestIncome": "None", "operatingExpenses": "10965000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28461000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2233000", "sellingGeneralAndAdministrative": "9107000", "netIncomeFromContinuingOperations": "-9302000" }, "balance": { "goodwill": "55960000", "inventory": "965000", "commonStock": "29963000", "currentDebt": "None", "investments": "None", "totalAssets": "144503000", "longTermDebt": "None", "shortTermDebt": "228460000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "22738000", "reportedCurrency": "USD", "retainedEarnings": "-247545000", "totalLiabilities": "293189000", "otherCurrentAssets": "7279000", "totalCurrentAssets": "50824000", "currentLongTermDebt": "226958000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14241000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "93679000", "currentAccountsPayable": "15616000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "229600000", "totalShareholderEquity": "-149386000", "capitalLeaseObligations": "2642000", "otherCurrentLiabilities": "15040000", "totalCurrentLiabilities": "265379000", "otherNonCurrentLiabilities": "116000", "totalNonCurrentLiabilities": "27810000", "cashAndShortTermInvestments": "28339000", "commonStockSharesOutstanding": "28672000", "intangibleAssetsExcludingGoodwill": "22738000", "cashAndCashEquivalentsAtCarryingValue": "28339000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9362000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1613087", "capitalExpenditures": "2.82", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "197996", "cashflowFromInvestment": "None", "stockBasedCompensation": "859000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1300.09", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1870000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:31.785435+00:00", "is_restated": false, "income_statement": { "revenue": 39121000, "cost_of_revenue": 26404000, "gross_profit": 12717000, "ebit": 2222000, "ebitda": 4169000, "pretax_income": -7566000, "tax_provision": 706000, "net_income": -8307000, "net_income_to_common": -8307000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29702000, "total_current_assets": 51201000, "total_assets": 146557000, "short_term_debt": 224520000, "long_term_debt": null, "total_debt": 224520000, "total_liabilities": 286757000, "total_equity": -140840000, "shares_outstanding": 28551000, "goodwill_and_intangibles": 79968000 }, "cash_flow": { "operating_cash_flow": 188221, "capital_expenditure": 188221, "free_cash_flow": 376442, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20631, "ticker_id": 4874, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:31.785435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2222000", "ebitda": "4169000", "netIncome": "-8307000", "grossProfit": "12717000", "depreciation": "None", "totalRevenue": "39121000", "costOfRevenue": "26404000", "interestIncome": "206000", "incomeBeforeTax": "-7566000", "interestExpense": "9788000", "operatingIncome": "2083000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "706000", "reportedCurrency": "USD", "netInterestIncome": "-9582000", "nonInterestIncome": "None", "operatingExpenses": "10634000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26404000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1947000", "sellingGeneralAndAdministrative": "8722000", "netIncomeFromContinuingOperations": "-8272000" }, "balance": { "goodwill": "55960000", "inventory": "None", "commonStock": "29963000", "currentDebt": "None", "investments": "None", "totalAssets": "146557000", "longTermDebt": "None", "shortTermDebt": "224520000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "24008000", "reportedCurrency": "USD", "retainedEarnings": "-234351000", "totalLiabilities": "286757000", "otherCurrentAssets": "7620000", "totalCurrentAssets": "51201000", "currentLongTermDebt": "223009000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13879000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "95356000", "currentAccountsPayable": "14280000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "225735000", "totalShareholderEquity": "-140840000", "capitalLeaseObligations": "2726000", "otherCurrentLiabilities": "14732000", "totalCurrentLiabilities": "258932000", "otherNonCurrentLiabilities": "64000", "totalNonCurrentLiabilities": "27825000", "cashAndShortTermInvestments": "29702000", "commonStockSharesOutstanding": "28551000", "intangibleAssetsExcludingGoodwill": "24008000", "cashAndCashEquivalentsAtCarryingValue": "29702000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8307000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "188221", "capitalExpenditures": "188221", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70910", "cashflowFromInvestment": "None", "stockBasedCompensation": "844000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "359.72", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1970000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 39121000, "cost_of_revenue": 26404000, "gross_profit": 12717000, "research_and_development": null, "selling_general_admin": 8722000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2222000, "depreciation_amortisation": 1947000, "ebitda": 4169000, "interest_expense": 9788000, "interest_income": null, "other_non_operating": null, "pretax_income": -7566000, "tax_provision": 706000, "effective_tax_rate": null, "net_income": -8307000, "net_income_continuing_ops": -8272000, "net_income_to_common": -8307000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29702000, "short_term_investments": null, "net_receivables": 13879000, "inventory": null, "other_current_assets": null, "total_current_assets": 51201000, "net_ppe": null, "goodwill": 55960000, "intangible_assets": 24008000, "goodwill_and_intangibles": 79968000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 95356000, "total_assets": 146557000, "short_term_debt": 224520000, "accounts_payable": 14280000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 258932000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 27825000, "total_liabilities": 286757000, "total_debt": 224520000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -234351000, "total_equity": -140840000, "shares_outstanding": 28551000, "operating_cash_flow": 188221, "stock_based_compensation": 844000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 188221, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -70910, "free_cash_flow": 376442, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2222000", "ebitda": "4169000", "netIncome": "-8307000", "grossProfit": "12717000", "depreciation": "None", "totalRevenue": "39121000", "costOfRevenue": "26404000", "interestIncome": "206000", "incomeBeforeTax": "-7566000", "interestExpense": "9788000", "operatingIncome": "2083000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "706000", "reportedCurrency": "USD", "netInterestIncome": "-9582000", "nonInterestIncome": "None", "operatingExpenses": "10634000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26404000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1947000", "sellingGeneralAndAdministrative": "8722000", "netIncomeFromContinuingOperations": "-8272000" }, "balance": { "goodwill": "55960000", "inventory": "None", "commonStock": "29963000", "currentDebt": "None", "investments": "None", "totalAssets": "146557000", "longTermDebt": "None", "shortTermDebt": "224520000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "24008000", "reportedCurrency": "USD", "retainedEarnings": "-234351000", "totalLiabilities": "286757000", "otherCurrentAssets": "7620000", "totalCurrentAssets": "51201000", "currentLongTermDebt": "223009000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13879000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "95356000", "currentAccountsPayable": "14280000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "225735000", "totalShareholderEquity": "-140840000", "capitalLeaseObligations": "2726000", "otherCurrentLiabilities": "14732000", "totalCurrentLiabilities": "258932000", "otherNonCurrentLiabilities": "64000", "totalNonCurrentLiabilities": "27825000", "cashAndShortTermInvestments": "29702000", "commonStockSharesOutstanding": "28551000", "intangibleAssetsExcludingGoodwill": "24008000", "cashAndCashEquivalentsAtCarryingValue": "29702000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8307000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "188221", "capitalExpenditures": "188221", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70910", "cashflowFromInvestment": "None", "stockBasedCompensation": "844000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "359.72", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1970000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:31.785435+00:00", "is_restated": false, "income_statement": { "revenue": 39469000, "cost_of_revenue": 27165000, "gross_profit": 12304000, "ebit": 1094000, "ebitda": 3070000, "pretax_income": -8435000, "tax_provision": 722000, "net_income": -9198000, "net_income_to_common": -9198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29599000, "total_current_assets": 51574000, "total_assets": 148868000, "short_term_debt": 1459000, "long_term_debt": 219266000, "total_debt": 220725000, "total_liabilities": 281566000, "total_equity": -133335000, "shares_outstanding": 28181000, "goodwill_and_intangibles": 81238000 }, "cash_flow": { "operating_cash_flow": -2237000, "capital_expenditure": 2237000, "free_cash_flow": 0, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20632, "ticker_id": 4874, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:31.785435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1094000", "ebitda": "3070000", "netIncome": "-9198000", "grossProfit": "12304000", "depreciation": "None", "totalRevenue": "39469000", "costOfRevenue": "27165000", "interestIncome": "223000", "incomeBeforeTax": "-8435000", "interestExpense": "9529000", "operatingIncome": "-548000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "722000", "reportedCurrency": "USD", "netInterestIncome": "-9306000", "nonInterestIncome": "None", "operatingExpenses": "12852000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27165000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1976000", "sellingGeneralAndAdministrative": "10961000", "netIncomeFromContinuingOperations": "-9157000" }, "balance": { "goodwill": "55960000", "inventory": "1", "commonStock": "29963000", "currentDebt": "None", "investments": "None", "totalAssets": "148868000", "longTermDebt": "219266000", "shortTermDebt": "1459000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "25278000", "reportedCurrency": "USD", "retainedEarnings": "-218517000", "totalLiabilities": "281566000", "otherCurrentAssets": "8185000", "totalCurrentAssets": "51574000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13790000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "97294000", "currentAccountsPayable": "13419000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "222380000", "totalShareholderEquity": "-133335000", "capitalLeaseObligations": "3114000", "otherCurrentLiabilities": "14302000", "totalCurrentLiabilities": "34081000", "otherNonCurrentLiabilities": "65000", "totalNonCurrentLiabilities": "247485000", "cashAndShortTermInvestments": "29599000", "commonStockSharesOutstanding": "28181000", "intangibleAssetsExcludingGoodwill": "25278000", "cashAndCashEquivalentsAtCarryingValue": "29599000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9198000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2237000", "capitalExpenditures": "2237000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-699000", "cashflowFromInvestment": "None", "stockBasedCompensation": "2213000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1976000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 39469000, "cost_of_revenue": 27165000, "gross_profit": 12304000, "research_and_development": null, "selling_general_admin": 10961000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1094000, "depreciation_amortisation": 1976000, "ebitda": 3070000, "interest_expense": 9529000, "interest_income": null, "other_non_operating": null, "pretax_income": -8435000, "tax_provision": 722000, "effective_tax_rate": null, "net_income": -9198000, "net_income_continuing_ops": -9157000, "net_income_to_common": -9198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29599000, "short_term_investments": null, "net_receivables": 13790000, "inventory": 1, "other_current_assets": null, "total_current_assets": 51574000, "net_ppe": null, "goodwill": 55960000, "intangible_assets": 25278000, "goodwill_and_intangibles": 81238000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 97294000, "total_assets": 148868000, "short_term_debt": 1459000, "accounts_payable": 13419000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 34081000, "long_term_debt": 219266000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 247485000, "total_liabilities": 281566000, "total_debt": 220725000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -218517000, "total_equity": -133335000, "shares_outstanding": 28181000, "operating_cash_flow": -2237000, "stock_based_compensation": 2213000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2237000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -699000, "free_cash_flow": 0, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1094000", "ebitda": "3070000", "netIncome": "-9198000", "grossProfit": "12304000", "depreciation": "None", "totalRevenue": "39469000", "costOfRevenue": "27165000", "interestIncome": "223000", "incomeBeforeTax": "-8435000", "interestExpense": "9529000", "operatingIncome": "-548000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "722000", "reportedCurrency": "USD", "netInterestIncome": "-9306000", "nonInterestIncome": "None", "operatingExpenses": "12852000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27165000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1976000", "sellingGeneralAndAdministrative": "10961000", "netIncomeFromContinuingOperations": "-9157000" }, "balance": { "goodwill": "55960000", "inventory": "1", "commonStock": "29963000", "currentDebt": "None", "investments": "None", "totalAssets": "148868000", "longTermDebt": "219266000", "shortTermDebt": "1459000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "25278000", "reportedCurrency": "USD", "retainedEarnings": "-218517000", "totalLiabilities": "281566000", "otherCurrentAssets": "8185000", "totalCurrentAssets": "51574000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13790000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "97294000", "currentAccountsPayable": "13419000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "222380000", "totalShareholderEquity": "-133335000", "capitalLeaseObligations": "3114000", "otherCurrentLiabilities": "14302000", "totalCurrentLiabilities": "34081000", "otherNonCurrentLiabilities": "65000", "totalNonCurrentLiabilities": "247485000", "cashAndShortTermInvestments": "29599000", "commonStockSharesOutstanding": "28181000", "intangibleAssetsExcludingGoodwill": "25278000", "cashAndCashEquivalentsAtCarryingValue": "29599000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9198000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2237000", "capitalExpenditures": "2237000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-699000", "cashflowFromInvestment": "None", "stockBasedCompensation": "2213000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1976000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:31.785435+00:00", "is_restated": false, "income_statement": { "revenue": 34157000, "cost_of_revenue": 25730000, "gross_profit": 8427000, "ebit": -2824000, "ebitda": -1095000, "pretax_income": -11950000, "tax_provision": 1128000, "net_income": -13151000, "net_income_to_common": -13151000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32522000, "total_current_assets": 55540000, "total_assets": 154858000, "short_term_debt": 1570000, "long_term_debt": 215615000, "total_debt": 217185000, "total_liabilities": 279913000, "total_equity": -125670000, "shares_outstanding": 28106000, "goodwill_and_intangibles": 82508000 }, "cash_flow": { "operating_cash_flow": -3946020, "capital_expenditure": 0.9, "free_cash_flow": -3946019.1, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20633, "ticker_id": 4874, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:31.785435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2824000", "ebitda": "-1095000", "netIncome": "-13151000", "grossProfit": "8427000", "depreciation": "None", "totalRevenue": "34157000", "costOfRevenue": "25730000", "interestIncome": "303000", "incomeBeforeTax": "-11950000", "interestExpense": "9549000", "operatingIncome": "-2824000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1128000", "reportedCurrency": "USD", "netInterestIncome": "-9246000", "nonInterestIncome": "None", "operatingExpenses": "11251000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25730000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1729000", "sellingGeneralAndAdministrative": "2142000", "netIncomeFromContinuingOperations": "-13078000" }, "balance": { "goodwill": "55960000", "inventory": "None", "commonStock": "29963000", "currentDebt": "None", "investments": "None", "totalAssets": "154858000", "longTermDebt": "215615000", "shortTermDebt": "1570000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "26548000", "reportedCurrency": "USD", "retainedEarnings": "-180162000", "totalLiabilities": "279913000", "otherCurrentAssets": "11336000", "totalCurrentAssets": "55540000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11682000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "99318000", "currentAccountsPayable": "15275000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "219135000", "totalShareholderEquity": "-125670000", "capitalLeaseObligations": "3520000", "otherCurrentLiabilities": "14592000", "totalCurrentLiabilities": "35760000", "otherNonCurrentLiabilities": "45000", "totalNonCurrentLiabilities": "244153000", "cashAndShortTermInvestments": "32522000", "commonStockSharesOutstanding": "28106000", "intangibleAssetsExcludingGoodwill": "26548000", "cashAndCashEquivalentsAtCarryingValue": "32522000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13151000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2013646", "operatingCashflow": "-3946020", "capitalExpenditures": "0.9", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-288599", "cashflowFromInvestment": "None", "stockBasedCompensation": "1150000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "511000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2149000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 34157000, "cost_of_revenue": 25730000, "gross_profit": 8427000, "research_and_development": null, "selling_general_admin": 2142000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2824000, "depreciation_amortisation": 1729000, "ebitda": -1095000, "interest_expense": 9549000, "interest_income": null, "other_non_operating": null, "pretax_income": -11950000, "tax_provision": 1128000, "effective_tax_rate": null, "net_income": -13151000, "net_income_continuing_ops": -13078000, "net_income_to_common": -13151000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32522000, "short_term_investments": null, "net_receivables": 11682000, "inventory": null, "other_current_assets": null, "total_current_assets": 55540000, "net_ppe": null, "goodwill": 55960000, "intangible_assets": 26548000, "goodwill_and_intangibles": 82508000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 99318000, "total_assets": 154858000, "short_term_debt": 1570000, "accounts_payable": 15275000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 35760000, "long_term_debt": 215615000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 244153000, "total_liabilities": 279913000, "total_debt": 217185000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -180162000, "total_equity": -125670000, "shares_outstanding": 28106000, "operating_cash_flow": -3946020, "stock_based_compensation": 1150000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0.9, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -288599, "free_cash_flow": -3946019.1, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2824000", "ebitda": "-1095000", "netIncome": "-13151000", "grossProfit": "8427000", "depreciation": "None", "totalRevenue": "34157000", "costOfRevenue": "25730000", "interestIncome": "303000", "incomeBeforeTax": "-11950000", "interestExpense": "9549000", "operatingIncome": "-2824000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1128000", "reportedCurrency": "USD", "netInterestIncome": "-9246000", "nonInterestIncome": "None", "operatingExpenses": "11251000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25730000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1729000", "sellingGeneralAndAdministrative": "2142000", "netIncomeFromContinuingOperations": "-13078000" }, "balance": { "goodwill": "55960000", "inventory": "None", "commonStock": "29963000", "currentDebt": "None", "investments": "None", "totalAssets": "154858000", "longTermDebt": "215615000", "shortTermDebt": "1570000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "26548000", "reportedCurrency": "USD", "retainedEarnings": "-180162000", "totalLiabilities": "279913000", "otherCurrentAssets": "11336000", "totalCurrentAssets": "55540000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11682000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "99318000", "currentAccountsPayable": "15275000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "219135000", "totalShareholderEquity": "-125670000", "capitalLeaseObligations": "3520000", "otherCurrentLiabilities": "14592000", "totalCurrentLiabilities": "35760000", "otherNonCurrentLiabilities": "45000", "totalNonCurrentLiabilities": "244153000", "cashAndShortTermInvestments": "32522000", "commonStockSharesOutstanding": "28106000", "intangibleAssetsExcludingGoodwill": "26548000", "cashAndCashEquivalentsAtCarryingValue": "32522000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13151000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2013646", "operatingCashflow": "-3946020", "capitalExpenditures": "0.9", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-288599", "cashflowFromInvestment": "None", "stockBasedCompensation": "1150000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "511000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2149000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:31.785435+00:00", "is_restated": false, "income_statement": { "revenue": 36213000, "cost_of_revenue": 29024000, "gross_profit": 7189000, "ebit": -972000, "ebitda": 1381000, "pretax_income": -10862000, "tax_provision": 418000, "net_income": -11342000, "net_income_to_common": -11342000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36640000, "total_current_assets": 60838000, "total_assets": 162636000, "short_term_debt": 1596000, "long_term_debt": 211980000, "total_debt": 213576000, "total_liabilities": 275570000, "total_equity": -113595000, "shares_outstanding": 22181000, "goodwill_and_intangibles": 83778000 }, "cash_flow": { "operating_cash_flow": -6655000, "capital_expenditure": 0, "free_cash_flow": -6655000, "dividends_paid": 48000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20635, "ticker_id": 4874, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:31.785435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-972000", "ebitda": "1381000", "netIncome": "-11342000", "grossProfit": "7189000", "depreciation": "None", "totalRevenue": "36213000", "costOfRevenue": "29024000", "interestIncome": "262000", "incomeBeforeTax": "-10862000", "interestExpense": "9890000", "operatingIncome": "-3545000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "418000", "reportedCurrency": "USD", "netInterestIncome": "-9890000", "nonInterestIncome": "None", "operatingExpenses": "10734000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29024000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2353000", "sellingGeneralAndAdministrative": "8813000", "netIncomeFromContinuingOperations": "-11280000" }, "balance": { "goodwill": "55960000", "inventory": "None", "commonStock": "29963000", "currentDebt": "None", "investments": "None", "totalAssets": "162636000", "longTermDebt": "211980000", "shortTermDebt": "1596000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "27818000", "reportedCurrency": "USD", "retainedEarnings": "-166125000", "totalLiabilities": "275570000", "otherCurrentAssets": "11217000", "totalCurrentAssets": "60838000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12981000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "101798000", "currentAccountsPayable": "16404000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5796000", "shortLongTermDebtTotal": "215755000", "totalShareholderEquity": "-113595000", "capitalLeaseObligations": "3775000", "otherCurrentLiabilities": "18634000", "totalCurrentLiabilities": "36634000", "otherNonCurrentLiabilities": "18232000", "totalNonCurrentLiabilities": "238936000", "cashAndShortTermInvestments": "36640000", "commonStockSharesOutstanding": "22181000", "intangibleAssetsExcludingGoodwill": "27818000", "cashAndCashEquivalentsAtCarryingValue": "36640000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11280000", "profitLoss": "None", "dividendPayout": "48000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "1296129", "operatingCashflow": "-6655000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8259000", "cashflowFromInvestment": "None", "stockBasedCompensation": "1231000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-48000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2353000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 36213000, "cost_of_revenue": 29024000, "gross_profit": 7189000, "research_and_development": null, "selling_general_admin": 8813000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -972000, "depreciation_amortisation": 2353000, "ebitda": 1381000, "interest_expense": 9890000, "interest_income": null, "other_non_operating": null, "pretax_income": -10862000, "tax_provision": 418000, "effective_tax_rate": null, "net_income": -11342000, "net_income_continuing_ops": -11280000, "net_income_to_common": -11342000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36640000, "short_term_investments": null, "net_receivables": 12981000, "inventory": null, "other_current_assets": null, "total_current_assets": 60838000, "net_ppe": null, "goodwill": 55960000, "intangible_assets": 27818000, "goodwill_and_intangibles": 83778000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 101798000, "total_assets": 162636000, "short_term_debt": 1596000, "accounts_payable": 16404000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 36634000, "long_term_debt": 211980000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 238936000, "total_liabilities": 275570000, "total_debt": 213576000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -166125000, "total_equity": -113595000, "shares_outstanding": 22181000, "operating_cash_flow": -6655000, "stock_based_compensation": 1231000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 48000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8259000, "free_cash_flow": -6655000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-972000", "ebitda": "1381000", "netIncome": "-11342000", "grossProfit": "7189000", "depreciation": "None", "totalRevenue": "36213000", "costOfRevenue": "29024000", "interestIncome": "262000", "incomeBeforeTax": "-10862000", "interestExpense": "9890000", "operatingIncome": "-3545000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "418000", "reportedCurrency": "USD", "netInterestIncome": "-9890000", "nonInterestIncome": "None", "operatingExpenses": "10734000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29024000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2353000", "sellingGeneralAndAdministrative": "8813000", "netIncomeFromContinuingOperations": "-11280000" }, "balance": { "goodwill": "55960000", "inventory": "None", "commonStock": "29963000", "currentDebt": "None", "investments": "None", "totalAssets": "162636000", "longTermDebt": "211980000", "shortTermDebt": "1596000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "27818000", "reportedCurrency": "USD", "retainedEarnings": "-166125000", "totalLiabilities": "275570000", "otherCurrentAssets": "11217000", "totalCurrentAssets": "60838000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12981000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "101798000", "currentAccountsPayable": "16404000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5796000", "shortLongTermDebtTotal": "215755000", "totalShareholderEquity": "-113595000", "capitalLeaseObligations": "3775000", "otherCurrentLiabilities": "18634000", "totalCurrentLiabilities": "36634000", "otherNonCurrentLiabilities": "18232000", "totalNonCurrentLiabilities": "238936000", "cashAndShortTermInvestments": "36640000", "commonStockSharesOutstanding": "22181000", "intangibleAssetsExcludingGoodwill": "27818000", "cashAndCashEquivalentsAtCarryingValue": "36640000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11280000", "profitLoss": "None", "dividendPayout": "48000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "1296129", "operatingCashflow": "-6655000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8259000", "cashflowFromInvestment": "None", "stockBasedCompensation": "1231000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-48000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2353000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:31.785435+00:00", "is_restated": false, "income_statement": { "revenue": 35235000, "cost_of_revenue": 29703000, "gross_profit": 5532000, "ebit": -8294000, "ebitda": -5902000, "pretax_income": -18198000, "tax_provision": 639000, "net_income": -18850000, "net_income_to_common": -18850000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35041000, "total_current_assets": 59785000, "total_assets": 164556000, "short_term_debt": 2113000, "long_term_debt": 217881000, "total_debt": 219994000, "total_liabilities": 292651000, "total_equity": -128761000, "shares_outstanding": 20840000, "goodwill_and_intangibles": 85130000 }, "cash_flow": { "operating_cash_flow": -8095564, "capital_expenditure": 4.86, "free_cash_flow": -8095559.14, "dividends_paid": 308, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20636, "ticker_id": 4874, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:31.785435+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8294000", "ebitda": "-5902000", "netIncome": "-18850000", "grossProfit": "5532000", "depreciation": "None", "totalRevenue": "35235000", "costOfRevenue": "29703000", "interestIncome": "315000", "incomeBeforeTax": "-18198000", "interestExpense": "9904000", "operatingIncome": "-6809000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "639000", "reportedCurrency": "USD", "netInterestIncome": "-9904000", "nonInterestIncome": "None", "operatingExpenses": "12341000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1485000", "costofGoodsAndServicesSold": "29703000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2392000", "sellingGeneralAndAdministrative": "10298000", "netIncomeFromContinuingOperations": "-18837000" }, "balance": { "goodwill": "55960000", "inventory": "None", "commonStock": "29963000", "currentDebt": "None", "investments": "None", "totalAssets": "164556000", "longTermDebt": "217881000", "shortTermDebt": "2113000", "treasuryStock": "-401774000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "29170000", "reportedCurrency": "USD", "retainedEarnings": "75104000", "totalLiabilities": "292651000", "otherCurrentAssets": "11063000", "totalCurrentAssets": "59785000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13681000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "104771000", "currentAccountsPayable": "14868000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2842000", "shortLongTermDebtTotal": "219994000", "totalShareholderEquity": "-128761000", "capitalLeaseObligations": "4806000", "otherCurrentLiabilities": "27100000", "totalCurrentLiabilities": "47156000", "otherNonCurrentLiabilities": "18869000", "totalNonCurrentLiabilities": "245495000", "cashAndShortTermInvestments": "35041000", "commonStockSharesOutstanding": "20840000", "intangibleAssetsExcludingGoodwill": "29170000", "cashAndCashEquivalentsAtCarryingValue": "35041000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18850000", "profitLoss": "None", "dividendPayout": "308", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "717517", "operatingCashflow": "-8095564", "capitalExpenditures": "4.86", "changeInReceivables": "94000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-104463", "cashflowFromInvestment": "None", "stockBasedCompensation": "1242000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "308", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8085000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2392000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 35235000, "cost_of_revenue": 29703000, "gross_profit": 5532000, "research_and_development": null, "selling_general_admin": 10298000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8294000, "depreciation_amortisation": 2392000, "ebitda": -5902000, "interest_expense": 9904000, "interest_income": null, "other_non_operating": null, "pretax_income": -18198000, "tax_provision": 639000, "effective_tax_rate": null, "net_income": -18850000, "net_income_continuing_ops": -18837000, "net_income_to_common": -18850000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35041000, "short_term_investments": null, "net_receivables": 13681000, "inventory": null, "other_current_assets": null, "total_current_assets": 59785000, "net_ppe": null, "goodwill": 55960000, "intangible_assets": 29170000, "goodwill_and_intangibles": 85130000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 104771000, "total_assets": 164556000, "short_term_debt": 2113000, "accounts_payable": 14868000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 47156000, "long_term_debt": 217881000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 245495000, "total_liabilities": 292651000, "total_debt": 219994000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 75104000, "total_equity": -128761000, "shares_outstanding": 20840000, "operating_cash_flow": -8095564, "stock_based_compensation": 1242000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4.86, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 308, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -104463, "free_cash_flow": -8095559.14, "net_change_in_cash": -8085000 }, "raw_data": { "income": { "ebit": "-8294000", "ebitda": "-5902000", "netIncome": "-18850000", "grossProfit": "5532000", "depreciation": "None", "totalRevenue": "35235000", "costOfRevenue": "29703000", "interestIncome": "315000", "incomeBeforeTax": "-18198000", "interestExpense": "9904000", "operatingIncome": "-6809000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "639000", "reportedCurrency": "USD", "netInterestIncome": "-9904000", "nonInterestIncome": "None", "operatingExpenses": "12341000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1485000", "costofGoodsAndServicesSold": "29703000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2392000", "sellingGeneralAndAdministrative": "10298000", "netIncomeFromContinuingOperations": "-18837000" }, "balance": { "goodwill": "55960000", "inventory": "None", "commonStock": "29963000", "currentDebt": "None", "investments": "None", "totalAssets": "164556000", "longTermDebt": "217881000", "shortTermDebt": "2113000", "treasuryStock": "-401774000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "29170000", "reportedCurrency": "USD", "retainedEarnings": "75104000", "totalLiabilities": "292651000", "otherCurrentAssets": "11063000", "totalCurrentAssets": "59785000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13681000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "104771000", "currentAccountsPayable": "14868000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2842000", "shortLongTermDebtTotal": "219994000", "totalShareholderEquity": "-128761000", "capitalLeaseObligations": "4806000", "otherCurrentLiabilities": "27100000", "totalCurrentLiabilities": "47156000", "otherNonCurrentLiabilities": "18869000", "totalNonCurrentLiabilities": "245495000", "cashAndShortTermInvestments": "35041000", "commonStockSharesOutstanding": "20840000", "intangibleAssetsExcludingGoodwill": "29170000", "cashAndCashEquivalentsAtCarryingValue": "35041000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18850000", "profitLoss": "None", "dividendPayout": "308", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "717517", "operatingCashflow": "-8095564", "capitalExpenditures": "4.86", "changeInReceivables": "94000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-104463", "cashflowFromInvestment": "None", "stockBasedCompensation": "1242000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "308", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8085000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2392000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "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" ] } } }