{ "ticker": { "uuid": "2f05883c-c28d-4d30-bc51-912e9eb64368", "symbol": "EVGO", "name": "Evgo Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Specialty Retail", "page_url": "https://sharemaestro.com/factors/ticker/2f05883c-c28d-4d30-bc51-912e9eb64368/", "api_url": "https://sharemaestro.com/factors/api/tickers/2f05883c-c28d-4d30-bc51-912e9eb64368/" }, "ticker_metadata": { "id": 5922, "uuid": "2f05883c-c28d-4d30-bc51-912e9eb64368", "symbol": "EVGO", "name": "Evgo Inc", "asset_type": "equity", "market_cap": 677936000, "stock_exchange_id": 2, "industry": "Specialty Retail", "sector": "Consumer Cyclical", "description": "Evgo Inc. is a leading provider of electric vehicle (EV) charging infrastructure in the United States, specializing in a robust network of fast charging stations that utilize 100% renewable energy. Its strategic alliances with key automotive manufacturers and energy companies position Evgo to capitalize on the rapid shift towards electrification in the transportation sector. By prioritizing innovative technology to improve user experience and operational effectiveness, Evgo aims to leverage significant growth opportunities within the expanding EV market, offering institutional investors a compelling option for sustainable and impactful investment.", "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": "2f05883c-c28d-4d30-bc51-912e9eb64368", "symbol": "EVGO", "name": "Evgo Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Specialty Retail", "page_url": "https://sharemaestro.com/factors/ticker/2f05883c-c28d-4d30-bc51-912e9eb64368/", "api_url": "https://sharemaestro.com/factors/api/tickers/2f05883c-c28d-4d30-bc51-912e9eb64368/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.49, "value": 0.89, "quality": 0.09, "momentum": 0.03, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 2.12, "market_cap": 286005875, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.1322, "piotroski_f_score": 5, "momentum_12_1": -0.5075, "volatility_252d": 0.5702 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:31.815200+00:00", "batch_id": "" }, "size": { "price_close": 2.125, "market_cap": 286005875, "market_cap_usd": 286005875, "enterprise_value": 383052875, "shares_outstanding": 134591000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.811, "ptbv_ratio": 0.9849, "ps_ratio": 0.6837, "pcf_ratio": null, "pfcf_ratio": 2.8762, "ev_ebitda": null, "ev_ebit": -3.7781, "ev_sales": 0.9157, "ev_fcf": 3.8521, "earnings_yield": null, "fcf_yield": 0.2596, "price_to_sales": 0.6837, "price_to_book": 0.811, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 1.0921 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1939, "operating_margin": -0.2424, "net_margin": -0.1115, "ebitda_margin": -0.0736, "fcf_margin": 0.2377, "roe": -0.1322, "roa": -0.0507, "roic": -0.1691, "roc_greenblatt": null, "asset_turnover": 0.4545, "cash_conversion": -2.1324, "accruals_ratio": -0.015, "sbc_to_revenue": 0.0618, "piotroski_f_score": 5, "altman_z_score": 0.5959, "earnings_stability_5y": 0.281, "revenue_stability_5y": 1.1135, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0881, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.6097, "net_debt_to_ebitda": -3.1521, "debt_to_assets": 0.2385, "interest_coverage": -11.7919, "current_ratio": 2.0683, "quick_ratio": 2.0683, "net_debt": 97047000, "local_beta": 0.0022, "volatility_252d": 0.5702, "volatility_60d": 1.3308, "max_drawdown_12m": -0.6566, "risk_adjusted_momentum": -0.89 }, "growth": { "revenue_growth_1y": 0.5105, "revenue_growth_3y_cagr": 0.9162, "revenue_growth_5y_cagr": 0.9668, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.135, "book_value_growth_1y": null, "revenue_growth": 0.5105, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0787, "price_return_3m": -0.0385, "price_return_6m": -0.3768, "price_return_9m": -0.4593, "price_return_12m": -0.4688, "price_return_12m_ex1m": -0.5075, "momentum_6m": -0.3768, "momentum_12m": -0.4688, "momentum_12_1": -0.5075, "distance_from_52w_high": -0.5733, "distance_from_52w_low": 0.2427, "relative_strength": -0.6267 }, "raw_ttm": { "revenue_ttm": 418330000, "gross_profit_ttm": 81113000, "ebit_ttm": -101387000, "ebitda_ttm": -30788000, "net_income_ttm": -46632000, "eps_diluted_ttm": -0.3465, "operating_cash_flow_ttm": -32850000, "capital_expenditure_ttm": 132290000, "fcf_ttm": 99440000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 8598000, "cash_and_equivalents": 122435000, "total_current_assets": 239240000, "total_current_liabilities": 115672000, "net_ppe": null, "total_assets": 920347000, "total_debt": 219482000, "total_equity": 352662000, "net_working_capital": 11935000, "book_value_per_share": 2.6202, "retained_earnings": 27254000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 290384000, "tangible_book_per_share": 2.1575 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 14, "rank_ptbv": 17, "rank_ps": 20, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 18, "rank_earnings_yield": 50, "rank_fcf_yield": 11, "rank_dividend_yield": 67, "rank_shareholder_yield": 67, "rank_total_yield": 67, "rank_roe": 82, "rank_roc": 50, "rank_roic": 90, "rank_gross_margin": 84, "rank_fcf_margin": 40, "rank_piotroski": 50, "rank_accruals": 69, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 9, "rank_momentum_12m": 94, "rank_momentum_12m_ex1m": 96, "rank_relative_strength": 95 }, "composites": { "value_composite": 11, "quality_composite": 91, "momentum_composite": 97, "growth_composite": 15, "yield_composite": 78, "svqf_composite": 47, "vc1_composite": 19, "vc2_composite": 25, "vc3_composite": 25, "trending_value_composite": null, "overall_composite": 51, "quality_value_composite": 0.283, "os_score": 0.49, "value_percentile": 0.89, "quality_percentile": 0.09, "momentum_percentile": 0.03, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 56, "small_cap_core_rank": 31, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 1058, "ticker_id": 5922, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:31.815200+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.125, "market_cap": 286005875, "market_cap_usd": 286005875, "enterprise_value": 383052875, "shares_outstanding": 134591000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.81099147, "ptbv_ratio": 0.98492298, "ps_ratio": 0.68368483, "pcf_ratio": null, "pfcf_ratio": 2.87616528, "ev_ebitda": null, "ev_ebit": -3.77812614, "ev_sales": 0.91567154, "ev_fcf": 3.85210051, "earnings_yield": null, "fcf_yield": 0.25959863, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.19389716, "operating_margin": -0.24236129, "net_margin": -0.1114718, "ebitda_margin": -0.0735974, "fcf_margin": 0.23770707, "roe": -0.13222859, "roa": -0.05066785, "roic": -0.16908768, "roc_greenblatt": null, "asset_turnover": 0.45453508, "cash_conversion": -2.13244124, "accruals_ratio": -0.01497479, "sbc_to_revenue": 0.06181962, "debt_to_equity": 1.60971412, "net_debt_to_ebitda": -3.15210472, "debt_to_assets": 0.23847744, "interest_coverage": -11.79192836, "current_ratio": 2.06826198, "quick_ratio": 2.06826198, "net_debt": 97047000, "revenue_growth_1y": 0.51046744, "revenue_growth_3y_cagr": 0.91621292, "revenue_growth_5y_cagr": 0.96684551, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.13497843, "book_value_growth_1y": null, "piotroski_f_score": 5, "altman_z_score": 0.59586069, "earnings_stability_5y": 0.280961, "revenue_stability_5y": 1.113495, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0786802, "price_return_3m": -0.03846154, "price_return_6m": -0.37683284, "price_return_9m": -0.45928753, "price_return_12m": -0.46875, "price_return_12m_ex1m": -0.5075, "distance_from_52w_high": -0.57329317, "distance_from_52w_low": 0.24269006, "relative_strength": -0.62669105, "local_beta": 0.0022, "volatility_252d": 0.5702, "volatility_60d": 1.330833, "max_drawdown_12m": -0.65662651, "revenue_ttm": 418330000, "gross_profit_ttm": 81113000, "ebit_ttm": -101387000, "ebitda_ttm": -30788000, "net_income_ttm": -46632000, "eps_diluted_ttm": -0.3464719, "operating_cash_flow_ttm": -32850000, "capital_expenditure_ttm": 132290000, "fcf_ttm": 99440000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 8598000, "cash_and_equivalents": 122435000, "total_current_assets": 239240000, "total_current_liabilities": 115672000, "net_ppe": null, "total_assets": 920347000, "total_debt": 219482000, "total_equity": 352662000, "net_working_capital": 11935000, "book_value_per_share": 2.6202495, "retained_earnings": 27254000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 290384000, "tangible_book_per_share": 2.15752911, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 14, "rank_ptbv": 17, "rank_ps": 20, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 18, "rank_earnings_yield": 50, "rank_fcf_yield": 11, "rank_dividend_yield": 67, "rank_shareholder_yield": 67, "rank_total_yield": 67, "rank_roe": 82, "rank_roc": 50, "rank_roic": 90, "rank_gross_margin": 84, "rank_fcf_margin": 40, "rank_piotroski": 50, "rank_accruals": 69, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 9, "rank_momentum_12m": 94, "rank_momentum_12m_ex1m": 96, "rank_relative_strength": 95, "value_composite": 11, "quality_composite": 91, "momentum_composite": 97, "growth_composite": 15, "yield_composite": 78, "svqf_composite": 47, "vc1_composite": 19, "vc2_composite": 25, "vc3_composite": 25, "trending_value_composite": null, "overall_composite": 51, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 56, "small_cap_core_rank": 31, "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": 2.12, "os": 0.49, "value": 0.89, "quality": 0.09, "momentum": 0.03, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.1322, "momentum_12_1": -0.5075, "complete_fields": { "id": 1058, "ticker_id": 5922, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:31.815200+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.125, "market_cap": 286005875, "market_cap_usd": 286005875, "enterprise_value": 383052875, "shares_outstanding": 134591000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.81099147, "ptbv_ratio": 0.98492298, "ps_ratio": 0.68368483, "pcf_ratio": null, "pfcf_ratio": 2.87616528, "ev_ebitda": null, "ev_ebit": -3.77812614, "ev_sales": 0.91567154, "ev_fcf": 3.85210051, "earnings_yield": null, "fcf_yield": 0.25959863, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.19389716, "operating_margin": -0.24236129, "net_margin": -0.1114718, "ebitda_margin": -0.0735974, "fcf_margin": 0.23770707, "roe": -0.13222859, "roa": -0.05066785, "roic": -0.16908768, "roc_greenblatt": null, "asset_turnover": 0.45453508, "cash_conversion": -2.13244124, "accruals_ratio": -0.01497479, "sbc_to_revenue": 0.06181962, "debt_to_equity": 1.60971412, "net_debt_to_ebitda": -3.15210472, "debt_to_assets": 0.23847744, "interest_coverage": -11.79192836, "current_ratio": 2.06826198, "quick_ratio": 2.06826198, "net_debt": 97047000, "revenue_growth_1y": 0.51046744, "revenue_growth_3y_cagr": 0.91621292, "revenue_growth_5y_cagr": 0.96684551, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.13497843, "book_value_growth_1y": null, "piotroski_f_score": 5, "altman_z_score": 0.59586069, "earnings_stability_5y": 0.280961, "revenue_stability_5y": 1.113495, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0786802, "price_return_3m": -0.03846154, "price_return_6m": -0.37683284, "price_return_9m": -0.45928753, "price_return_12m": -0.46875, "price_return_12m_ex1m": -0.5075, "distance_from_52w_high": -0.57329317, "distance_from_52w_low": 0.24269006, "relative_strength": -0.62669105, "local_beta": 0.0022, "volatility_252d": 0.5702, "volatility_60d": 1.330833, "max_drawdown_12m": -0.65662651, "revenue_ttm": 418330000, "gross_profit_ttm": 81113000, "ebit_ttm": -101387000, "ebitda_ttm": -30788000, "net_income_ttm": -46632000, "eps_diluted_ttm": -0.3464719, "operating_cash_flow_ttm": -32850000, "capital_expenditure_ttm": 132290000, "fcf_ttm": 99440000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 8598000, "cash_and_equivalents": 122435000, "total_current_assets": 239240000, "total_current_liabilities": 115672000, "net_ppe": null, "total_assets": 920347000, "total_debt": 219482000, "total_equity": 352662000, "net_working_capital": 11935000, "book_value_per_share": 2.6202495, "retained_earnings": 27254000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 290384000, "tangible_book_per_share": 2.15752911, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 14, "rank_ptbv": 17, "rank_ps": 20, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 18, "rank_earnings_yield": 50, "rank_fcf_yield": 11, "rank_dividend_yield": 67, "rank_shareholder_yield": 67, "rank_total_yield": 67, "rank_roe": 82, "rank_roc": 50, "rank_roic": 90, "rank_gross_margin": 84, "rank_fcf_margin": 40, "rank_piotroski": 50, "rank_accruals": 69, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 9, "rank_momentum_12m": 94, "rank_momentum_12m_ex1m": 96, "rank_relative_strength": 95, "value_composite": 11, "quality_composite": 91, "momentum_composite": 97, "growth_composite": 15, "yield_composite": 78, "svqf_composite": 47, "vc1_composite": 19, "vc2_composite": 25, "vc3_composite": 25, "trending_value_composite": null, "overall_composite": 51, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 56, "small_cap_core_rank": 31, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:35.008081+00:00", "is_restated": false, "income_statement": { "revenue": 384086000, "cost_of_revenue": 303309000, "gross_profit": 80777000, "ebit": -94421000, "ebitda": -34977000, "pretax_income": -100567000, "tax_provision": -58993000, "net_income": -41574000, "net_income_to_common": -41574000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 151000000, "total_current_assets": 296480000, "total_assets": 964830000, "short_term_debt": 9911000, "long_term_debt": 204316000, "total_debt": 214227000, "total_liabilities": 578886000, "total_equity": 385944000, "shares_outstanding": 133474000, "goodwill_and_intangibles": 63473000 }, "cash_flow": { "operating_cash_flow": -7728000, "capital_expenditure": 116707000, "free_cash_flow": 108979000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 66404, "ticker_id": 5922, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:35.008081+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-94421000", "ebitda": "-34977000", "netIncome": "-41574000", "grossProfit": "80777000", "depreciation": "None", "totalRevenue": "384086000", "costOfRevenue": "303309000", "interestIncome": "6974000", "incomeBeforeTax": "-100567000", "interestExpense": "6146000", "operatingIncome": "-110663000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-58993000", "reportedCurrency": "USD", "netInterestIncome": "828000", "nonInterestIncome": "None", "operatingExpenses": "191440000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "303309000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59444000", "sellingGeneralAndAdministrative": "176868000", "netIncomeFromContinuingOperations": "-95438000" }, "balance": { "goodwill": "31052000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "964830000", "longTermDebt": "204316000", "shortTermDebt": "9911000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "32421000", "reportedCurrency": "USD", "retainedEarnings": "-124687000", "totalLiabilities": "578886000", "otherCurrentAssets": "106852000", "totalCurrentAssets": "296480000", "currentLongTermDebt": "2146000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "38628000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "668350000", "currentAccountsPayable": "7582000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "106894000", "totalShareholderEquity": "385944000", "capitalLeaseObligations": "104748000", "otherCurrentLiabilities": "62769000", "totalCurrentLiabilities": "135322000", "otherNonCurrentLiabilities": "63686000", "totalNonCurrentLiabilities": "443564000", "cashAndShortTermInvestments": "151000000", "commonStockSharesOutstanding": "133474000", "intangibleAssetsExcludingGoodwill": "32421000", "cashAndCashEquivalentsAtCarryingValue": "151000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-95438000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7728000", "capitalExpenditures": "116707000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "214645000", "cashflowFromInvestment": "-116683000", "stockBasedCompensation": "27110000", "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": "74016000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 384086000, "cost_of_revenue": 303309000, "gross_profit": 80777000, "research_and_development": null, "selling_general_admin": 176868000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -94421000, "depreciation_amortisation": 59444000, "ebitda": -34977000, "interest_expense": 6146000, "interest_income": null, "other_non_operating": null, "pretax_income": -100567000, "tax_provision": -58993000, "effective_tax_rate": null, "net_income": -41574000, "net_income_continuing_ops": -95438000, "net_income_to_common": -41574000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 151000000, "short_term_investments": null, "net_receivables": 38628000, "inventory": null, "other_current_assets": null, "total_current_assets": 296480000, "net_ppe": null, "goodwill": 31052000, "intangible_assets": 32421000, "goodwill_and_intangibles": 63473000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 668350000, "total_assets": 964830000, "short_term_debt": 9911000, "accounts_payable": 7582000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 135322000, "long_term_debt": 204316000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 443564000, "total_liabilities": 578886000, "total_debt": 214227000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -124687000, "total_equity": 385944000, "shares_outstanding": 133474000, "operating_cash_flow": -7728000, "stock_based_compensation": 27110000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 116707000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -116683000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 214645000, "free_cash_flow": 108979000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-94421000", "ebitda": "-34977000", "netIncome": "-41574000", "grossProfit": "80777000", "depreciation": "None", "totalRevenue": "384086000", "costOfRevenue": "303309000", "interestIncome": "6974000", "incomeBeforeTax": "-100567000", "interestExpense": "6146000", "operatingIncome": "-110663000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-58993000", "reportedCurrency": "USD", "netInterestIncome": "828000", "nonInterestIncome": "None", "operatingExpenses": "191440000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "303309000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59444000", "sellingGeneralAndAdministrative": "176868000", "netIncomeFromContinuingOperations": "-95438000" }, "balance": { "goodwill": "31052000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "964830000", "longTermDebt": "204316000", "shortTermDebt": "9911000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "32421000", "reportedCurrency": "USD", "retainedEarnings": "-124687000", "totalLiabilities": "578886000", "otherCurrentAssets": "106852000", "totalCurrentAssets": "296480000", "currentLongTermDebt": "2146000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "38628000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "668350000", "currentAccountsPayable": "7582000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "106894000", "totalShareholderEquity": "385944000", "capitalLeaseObligations": "104748000", "otherCurrentLiabilities": "62769000", "totalCurrentLiabilities": "135322000", "otherNonCurrentLiabilities": "63686000", "totalNonCurrentLiabilities": "443564000", "cashAndShortTermInvestments": "151000000", "commonStockSharesOutstanding": "133474000", "intangibleAssetsExcludingGoodwill": "32421000", "cashAndCashEquivalentsAtCarryingValue": "151000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-95438000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7728000", "capitalExpenditures": "116707000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "214645000", "cashflowFromInvestment": "-116683000", "stockBasedCompensation": "27110000", "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": "74016000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:35.008081+00:00", "is_restated": false, "income_statement": { "revenue": 256825000, "cost_of_revenue": 227458000, "gross_profit": 29367000, "ebit": -131570000, "ebitda": -65775000, "pretax_income": -128985000, "tax_provision": -2284000, "net_income": -44334000, "net_income_to_common": -44334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 117273000, "total_current_assets": 205375000, "total_assets": 803761000, "short_term_debt": 7326000, "long_term_debt": null, "total_debt": 7326000, "total_liabilities": 360030000, "total_equity": -256109000, "shares_outstanding": 108131707, "goodwill_and_intangibles": 69802000 }, "cash_flow": { "operating_cash_flow": -7256000, "capital_expenditure": 94787000, "free_cash_flow": 87531000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 66409, "ticker_id": 5922, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:35.008081+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-131570000", "ebitda": "-65775000", "netIncome": "-44334000", "grossProfit": "29367000", "depreciation": "None", "totalRevenue": "256825000", "costOfRevenue": "227458000", "interestIncome": "7490000", "incomeBeforeTax": "-128985000", "interestExpense": "73000", "operatingIncome": "-131570000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-2284000", "reportedCurrency": "USD", "netInterestIncome": "7490000", "nonInterestIncome": "None", "operatingExpenses": "160937000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "227458000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65795000", "sellingGeneralAndAdministrative": "141131000", "netIncomeFromContinuingOperations": "-126701000" }, "balance": { "goodwill": "31052000", "inventory": "None", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "803761000", "longTermDebt": "None", "shortTermDebt": "7326000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "38750000", "reportedCurrency": "USD", "retainedEarnings": "-256139000", "totalLiabilities": "360030000", "otherCurrentAssets": "24521000", "totalCurrentAssets": "205375000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "63581000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "598386000", "currentAccountsPayable": "13031000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "90369000", "totalShareholderEquity": "-256109000", "capitalLeaseObligations": "90369000", "otherCurrentLiabilities": "91053000", "totalCurrentLiabilities": "111410000", "otherNonCurrentLiabilities": "61578000", "totalNonCurrentLiabilities": "248620000", "cashAndShortTermInvestments": "117273000", "commonStockSharesOutstanding": "108131707", "intangibleAssetsExcludingGoodwill": "38750000", "cashAndCashEquivalentsAtCarryingValue": "117273000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-44037000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7256000", "capitalExpenditures": "94787000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6444000", "cashflowFromInvestment": "-87822000", "stockBasedCompensation": "21959000", "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": "65795000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 256825000, "cost_of_revenue": 227458000, "gross_profit": 29367000, "research_and_development": null, "selling_general_admin": 141131000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -131570000, "depreciation_amortisation": 65795000, "ebitda": -65775000, "interest_expense": 73000, "interest_income": null, "other_non_operating": null, "pretax_income": -128985000, "tax_provision": -2284000, "effective_tax_rate": null, "net_income": -44334000, "net_income_continuing_ops": -126701000, "net_income_to_common": -44334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 117273000, "short_term_investments": null, "net_receivables": 63581000, "inventory": null, "other_current_assets": null, "total_current_assets": 205375000, "net_ppe": null, "goodwill": 31052000, "intangible_assets": 38750000, "goodwill_and_intangibles": 69802000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 598386000, "total_assets": 803761000, "short_term_debt": 7326000, "accounts_payable": 13031000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 111410000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 248620000, "total_liabilities": 360030000, "total_debt": 7326000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -256139000, "total_equity": -256109000, "shares_outstanding": 108131707, "operating_cash_flow": -7256000, "stock_based_compensation": 21959000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 94787000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -87822000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6444000, "free_cash_flow": 87531000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-131570000", "ebitda": "-65775000", "netIncome": "-44334000", "grossProfit": "29367000", "depreciation": "None", "totalRevenue": "256825000", "costOfRevenue": "227458000", "interestIncome": "7490000", "incomeBeforeTax": "-128985000", "interestExpense": "73000", "operatingIncome": "-131570000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-2284000", "reportedCurrency": "USD", "netInterestIncome": "7490000", "nonInterestIncome": "None", "operatingExpenses": "160937000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "227458000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65795000", "sellingGeneralAndAdministrative": "141131000", "netIncomeFromContinuingOperations": "-126701000" }, "balance": { "goodwill": "31052000", "inventory": "None", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "803761000", "longTermDebt": "None", "shortTermDebt": "7326000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "38750000", "reportedCurrency": "USD", "retainedEarnings": "-256139000", "totalLiabilities": "360030000", "otherCurrentAssets": "24521000", "totalCurrentAssets": "205375000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "63581000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "598386000", "currentAccountsPayable": "13031000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "90369000", "totalShareholderEquity": "-256109000", "capitalLeaseObligations": "90369000", "otherCurrentLiabilities": "91053000", "totalCurrentLiabilities": "111410000", "otherNonCurrentLiabilities": "61578000", "totalNonCurrentLiabilities": "248620000", "cashAndShortTermInvestments": "117273000", "commonStockSharesOutstanding": "108131707", "intangibleAssetsExcludingGoodwill": "38750000", "cashAndCashEquivalentsAtCarryingValue": "117273000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-44037000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7256000", "capitalExpenditures": "94787000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6444000", "cashflowFromInvestment": "-87822000", "stockBasedCompensation": "21959000", "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": "65795000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:35.008081+00:00", "is_restated": false, "income_statement": { "revenue": 160953000, "cost_of_revenue": 151239000, "gross_profit": 9714000, "ebit": -153407000, "ebitda": -101446000, "pretax_income": -135424000, "tax_provision": 42000, "net_income": -42427000, "net_income_to_common": -42427000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 208674000, "total_current_assets": 267406000, "total_assets": 806614000, "short_term_debt": 6018000, "long_term_debt": null, "total_debt": 6018000, "total_liabilities": 266239000, "total_equity": -160589000, "shares_outstanding": 90589000, "goodwill_and_intangibles": 80049000 }, "cash_flow": { "operating_cash_flow": -37055000, "capital_expenditure": 158896000, "free_cash_flow": 121841000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 66414, "ticker_id": 5922, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:35.008081+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-153407000", "ebitda": "-101446000", "netIncome": "-42427000", "grossProfit": "9714000", "depreciation": "None", "totalRevenue": "160953000", "costOfRevenue": "151239000", "interestIncome": "9247000", "incomeBeforeTax": "-135424000", "interestExpense": "0", "operatingIncome": "-153407000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "42000", "reportedCurrency": "USD", "netInterestIncome": "9247000", "nonInterestIncome": "None", "operatingExpenses": "163121000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "151239000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51961000", "sellingGeneralAndAdministrative": "143015000", "netIncomeFromContinuingOperations": "-115926000" }, "balance": { "goodwill": "31052000", "inventory": "None", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "806614000", "longTermDebt": "None", "shortTermDebt": "6018000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "48997000", "reportedCurrency": "USD", "retainedEarnings": "-248547000", "totalLiabilities": "266239000", "otherCurrentAssets": "14553000", "totalCurrentAssets": "267406000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44179000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "539208000", "currentAccountsPayable": "10133000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "68005000", "totalShareholderEquity": "-160589000", "capitalLeaseObligations": "68005000", "otherCurrentLiabilities": "40847000", "totalCurrentLiabilities": "89347000", "otherNonCurrentLiabilities": "36441000", "totalNonCurrentLiabilities": "176892000", "cashAndShortTermInvestments": "208674000", "commonStockSharesOutstanding": "90589000", "intangibleAssetsExcludingGoodwill": "48997000", "cashAndCashEquivalentsAtCarryingValue": "208674000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-135466000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-37055000", "capitalExpenditures": "158896000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "143020000", "cashflowFromInvestment": "-143312000", "stockBasedCompensation": "29724000", "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": "51961000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 160953000, "cost_of_revenue": 151239000, "gross_profit": 9714000, "research_and_development": 5700000, "selling_general_admin": 143015000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -153407000, "depreciation_amortisation": 51961000, "ebitda": -101446000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -135424000, "tax_provision": 42000, "effective_tax_rate": null, "net_income": -42427000, "net_income_continuing_ops": -115926000, "net_income_to_common": -42427000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 208674000, "short_term_investments": null, "net_receivables": 44179000, "inventory": null, "other_current_assets": null, "total_current_assets": 267406000, "net_ppe": null, "goodwill": 31052000, "intangible_assets": 48997000, "goodwill_and_intangibles": 80049000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 539208000, "total_assets": 806614000, "short_term_debt": 6018000, "accounts_payable": 10133000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 89347000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 176892000, "total_liabilities": 266239000, "total_debt": 6018000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -248547000, "total_equity": -160589000, "shares_outstanding": 90589000, "operating_cash_flow": -37055000, "stock_based_compensation": 29724000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 158896000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -143312000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 143020000, "free_cash_flow": 121841000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-153407000", "ebitda": "-101446000", "netIncome": "-42427000", "grossProfit": "9714000", "depreciation": "None", "totalRevenue": "160953000", "costOfRevenue": "151239000", "interestIncome": "9247000", "incomeBeforeTax": "-135424000", "interestExpense": "0", "operatingIncome": "-153407000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "42000", "reportedCurrency": "USD", "netInterestIncome": "9247000", "nonInterestIncome": "None", "operatingExpenses": "163121000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "151239000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51961000", "sellingGeneralAndAdministrative": "143015000", "netIncomeFromContinuingOperations": "-115926000" }, "balance": { "goodwill": "31052000", "inventory": "None", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "806614000", "longTermDebt": "None", "shortTermDebt": "6018000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "48997000", "reportedCurrency": "USD", "retainedEarnings": "-248547000", "totalLiabilities": "266239000", "otherCurrentAssets": "14553000", "totalCurrentAssets": "267406000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44179000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "539208000", "currentAccountsPayable": "10133000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "68005000", "totalShareholderEquity": "-160589000", "capitalLeaseObligations": "68005000", "otherCurrentLiabilities": "40847000", "totalCurrentLiabilities": "89347000", "otherNonCurrentLiabilities": "36441000", "totalNonCurrentLiabilities": "176892000", "cashAndShortTermInvestments": "208674000", "commonStockSharesOutstanding": "90589000", "intangibleAssetsExcludingGoodwill": "48997000", "cashAndCashEquivalentsAtCarryingValue": "208674000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-135466000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-37055000", "capitalExpenditures": "158896000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "143020000", "cashflowFromInvestment": "-143312000", "stockBasedCompensation": "29724000", "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": "51961000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:35.008081+00:00", "is_restated": false, "income_statement": { "revenue": 54588000, "cost_of_revenue": 60239000, "gross_profit": -5651000, "ebit": -106201000, "ebitda": -70283000, "pretax_income": -106222000, "tax_provision": 18000, "net_income": -27575000, "net_income_to_common": -27575000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 246193000, "total_current_assets": 275484000, "total_assets": 729724000, "short_term_debt": 4958000, "long_term_debt": null, "total_debt": 4958000, "total_liabilities": 212598000, "total_equity": -358100000, "shares_outstanding": 68714000, "goodwill_and_intangibles": 91664000 }, "cash_flow": { "operating_cash_flow": -58794000, "capital_expenditure": 200251000, "free_cash_flow": 141457000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 66419, "ticker_id": 5922, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:35.008081+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-106201000", "ebitda": "-70283000", "netIncome": "-27575000", "grossProfit": "-5651000", "depreciation": "None", "totalRevenue": "54588000", "costOfRevenue": "60239000", "interestIncome": "4479000", "incomeBeforeTax": "-106222000", "interestExpense": "21000", "operatingIncome": "-149503000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "18000", "reportedCurrency": "USD", "netInterestIncome": "4458000", "nonInterestIncome": "None", "operatingExpenses": "143852000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60239000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35918000", "sellingGeneralAndAdministrative": "126713000", "netIncomeFromContinuingOperations": "-106240000" }, "balance": { "goodwill": "31052000", "inventory": "4953000", "commonStock": "27000", "currentDebt": "None", "investments": "None", "totalAssets": "729724000", "longTermDebt": "None", "shortTermDebt": "4958000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "60612000", "reportedCurrency": "USD", "retainedEarnings": "-375660000", "totalLiabilities": "212598000", "otherCurrentAssets": "10205000", "totalCurrentAssets": "275484000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19086000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "454240000", "currentAccountsPayable": "9128000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "359968000", "shortLongTermDebtTotal": "50647000", "totalShareholderEquity": "-358100000", "capitalLeaseObligations": "50647000", "otherCurrentLiabilities": "39369000", "totalCurrentLiabilities": "87345000", "otherNonCurrentLiabilities": "27887000", "totalNonCurrentLiabilities": "125253000", "cashAndShortTermInvestments": "246193000", "commonStockSharesOutstanding": "68714000", "intangibleAssetsExcludingGoodwill": "60612000", "cashAndCashEquivalentsAtCarryingValue": "246193000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27575000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-58794000", "capitalExpenditures": "200251000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19813000", "cashflowFromInvestment": "-199707000", "stockBasedCompensation": "25048000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35918000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 54588000, "cost_of_revenue": 60239000, "gross_profit": -5651000, "research_and_development": 4800000, "selling_general_admin": 126713000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -106201000, "depreciation_amortisation": 35918000, "ebitda": -70283000, "interest_expense": 21000, "interest_income": null, "other_non_operating": null, "pretax_income": -106222000, "tax_provision": 18000, "effective_tax_rate": null, "net_income": -27575000, "net_income_continuing_ops": -106240000, "net_income_to_common": -27575000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 246193000, "short_term_investments": null, "net_receivables": 19086000, "inventory": 4953000, "other_current_assets": null, "total_current_assets": 275484000, "net_ppe": null, "goodwill": 31052000, "intangible_assets": 60612000, "goodwill_and_intangibles": 91664000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 454240000, "total_assets": 729724000, "short_term_debt": 4958000, "accounts_payable": 9128000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 87345000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 125253000, "total_liabilities": 212598000, "total_debt": 4958000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -375660000, "total_equity": -358100000, "shares_outstanding": 68714000, "operating_cash_flow": -58794000, "stock_based_compensation": 25048000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 200251000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -199707000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 19813000, "free_cash_flow": 141457000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-106201000", "ebitda": "-70283000", "netIncome": "-27575000", "grossProfit": "-5651000", "depreciation": "None", "totalRevenue": "54588000", "costOfRevenue": "60239000", "interestIncome": "4479000", "incomeBeforeTax": "-106222000", "interestExpense": "21000", "operatingIncome": "-149503000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "18000", "reportedCurrency": "USD", "netInterestIncome": "4458000", "nonInterestIncome": "None", "operatingExpenses": "143852000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60239000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35918000", "sellingGeneralAndAdministrative": "126713000", "netIncomeFromContinuingOperations": "-106240000" }, "balance": { "goodwill": "31052000", "inventory": "4953000", "commonStock": "27000", "currentDebt": "None", "investments": "None", "totalAssets": "729724000", "longTermDebt": "None", "shortTermDebt": "4958000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "60612000", "reportedCurrency": "USD", "retainedEarnings": "-375660000", "totalLiabilities": "212598000", "otherCurrentAssets": "10205000", "totalCurrentAssets": "275484000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19086000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "454240000", "currentAccountsPayable": "9128000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "359968000", "shortLongTermDebtTotal": "50647000", "totalShareholderEquity": "-358100000", "capitalLeaseObligations": "50647000", "otherCurrentLiabilities": "39369000", "totalCurrentLiabilities": "87345000", "otherNonCurrentLiabilities": "27887000", "totalNonCurrentLiabilities": "125253000", "cashAndShortTermInvestments": "246193000", "commonStockSharesOutstanding": "68714000", "intangibleAssetsExcludingGoodwill": "60612000", "cashAndCashEquivalentsAtCarryingValue": "246193000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27575000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-58794000", "capitalExpenditures": "200251000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19813000", "cashflowFromInvestment": "-199707000", "stockBasedCompensation": "25048000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35918000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:35.008081+00:00", "is_restated": false, "income_statement": { "revenue": 21652000, "cost_of_revenue": 29044000, "gross_profit": 21652000, "ebit": 21652000, "ebitda": 46229000, "pretax_income": -57762000, "tax_provision": -49323000, "net_income": -8439000, "net_income_to_common": -8439000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 484881000, "total_current_assets": 506345000, "total_assets": 746321000, "short_term_debt": 27078000, "long_term_debt": null, "total_debt": 27078000, "total_liabilities": 158400000, "total_equity": -1358331000, "shares_outstanding": 68015000, "goodwill_and_intangibles": 103279000 }, "cash_flow": { "operating_cash_flow": -29603000, "capital_expenditure": 65003000, "free_cash_flow": 35400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 66424, "ticker_id": 5922, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:35.008081+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21652000", "ebitda": "46229000", "netIncome": "-8439000", "grossProfit": "21652000", "depreciation": "None", "totalRevenue": "21652000", "costOfRevenue": "29044000", "interestIncome": "69000", "incomeBeforeTax": "-57762000", "interestExpense": "1926000", "operatingIncome": "21652000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-49323000", "reportedCurrency": "USD", "netInterestIncome": "-1857000", "nonInterestIncome": "None", "operatingExpenses": "83001000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2000000", "otherNonOperatingIncome": "33995000", "costofGoodsAndServicesSold": "29044000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24577000", "sellingGeneralAndAdministrative": "71086000", "netIncomeFromContinuingOperations": "-57762000" }, "balance": { "goodwill": "31052000", "inventory": "6395000", "commonStock": "27000", "currentDebt": "None", "investments": "None", "totalAssets": "746321000", "longTermDebt": "None", "shortTermDebt": "27078000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "72227000", "reportedCurrency": "USD", "retainedEarnings": "-1358358000", "totalLiabilities": "158400000", "otherCurrentAssets": "7784000", "totalCurrentAssets": "506345000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13680000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "239976000", "currentAccountsPayable": "2946000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "133282000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-1358331000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "27189000", "totalCurrentLiabilities": "46871000", "otherNonCurrentLiabilities": "63068000", "totalNonCurrentLiabilities": "111529000", "cashAndShortTermInvestments": "484881000", "commonStockSharesOutstanding": "68015000", "intangibleAssetsExcludingGoodwill": "72227000", "cashAndCashEquivalentsAtCarryingValue": "484881000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5968000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1730000", "operatingCashflow": "-29603000", "capitalExpenditures": "65003000", "changeInReceivables": "-1620000", "changeInExchangeRate": "None", "cashflowFromFinancing": "594635000", "cashflowFromInvestment": "-87765000", "stockBasedCompensation": "10942000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "477267000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "30000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23901000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 21652000, "cost_of_revenue": 29044000, "gross_profit": 21652000, "research_and_development": 2000000, "selling_general_admin": 71086000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21652000, "depreciation_amortisation": 24577000, "ebitda": 46229000, "interest_expense": 1926000, "interest_income": null, "other_non_operating": null, "pretax_income": -57762000, "tax_provision": -49323000, "effective_tax_rate": null, "net_income": -8439000, "net_income_continuing_ops": -57762000, "net_income_to_common": -8439000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 484881000, "short_term_investments": null, "net_receivables": 13680000, "inventory": 6395000, "other_current_assets": null, "total_current_assets": 506345000, "net_ppe": null, "goodwill": 31052000, "intangible_assets": 72227000, "goodwill_and_intangibles": 103279000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 239976000, "total_assets": 746321000, "short_term_debt": 27078000, "accounts_payable": 2946000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 46871000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 111529000, "total_liabilities": 158400000, "total_debt": 27078000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1358358000, "total_equity": -1358331000, "shares_outstanding": 68015000, "operating_cash_flow": -29603000, "stock_based_compensation": 10942000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65003000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -87765000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 594635000, "free_cash_flow": 35400000, "net_change_in_cash": 477267000 }, "raw_data": { "income": { "ebit": "21652000", "ebitda": "46229000", "netIncome": "-8439000", "grossProfit": "21652000", "depreciation": "None", "totalRevenue": "21652000", "costOfRevenue": "29044000", "interestIncome": "69000", "incomeBeforeTax": "-57762000", "interestExpense": "1926000", "operatingIncome": "21652000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-49323000", "reportedCurrency": "USD", "netInterestIncome": "-1857000", "nonInterestIncome": "None", "operatingExpenses": "83001000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2000000", "otherNonOperatingIncome": "33995000", "costofGoodsAndServicesSold": "29044000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24577000", "sellingGeneralAndAdministrative": "71086000", "netIncomeFromContinuingOperations": "-57762000" }, "balance": { "goodwill": "31052000", "inventory": "6395000", "commonStock": "27000", "currentDebt": "None", "investments": "None", "totalAssets": "746321000", "longTermDebt": "None", "shortTermDebt": "27078000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "72227000", "reportedCurrency": "USD", "retainedEarnings": "-1358358000", "totalLiabilities": "158400000", "otherCurrentAssets": "7784000", "totalCurrentAssets": "506345000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13680000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "239976000", "currentAccountsPayable": "2946000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "133282000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-1358331000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "27189000", "totalCurrentLiabilities": "46871000", "otherNonCurrentLiabilities": "63068000", "totalNonCurrentLiabilities": "111529000", "cashAndShortTermInvestments": "484881000", "commonStockSharesOutstanding": "68015000", "intangibleAssetsExcludingGoodwill": "72227000", "cashAndCashEquivalentsAtCarryingValue": "484881000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5968000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1730000", "operatingCashflow": "-29603000", "capitalExpenditures": "65003000", "changeInReceivables": "-1620000", "changeInExchangeRate": "None", "cashflowFromFinancing": "594635000", "cashflowFromInvestment": "-87765000", "stockBasedCompensation": "10942000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "477267000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "30000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23901000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:35.008081+00:00", "is_restated": false, "income_statement": { "revenue": 13049000, "cost_of_revenue": 22647000, "gross_profit": -9598000, "ebit": -46376000, "ebitda": -27711000, "pretax_income": -47790000, "tax_provision": 9497566, "net_income": -57287625, "net_income_to_common": -57287625, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7914000, "total_current_assets": 19972000, "total_assets": 182141000, "short_term_debt": 39164000, "long_term_debt": null, "total_debt": 39164000, "total_liabilities": 92654000, "total_equity": 89487000, "shares_outstanding": 68736770, "goodwill_and_intangibles": 90067000 }, "cash_flow": { "operating_cash_flow": -20077000, "capital_expenditure": 19344000, "free_cash_flow": -733000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 66429, "ticker_id": 5922, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:35.008081+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-46376000", "ebitda": "-27711000", "netIncome": "-57287625", "grossProfit": "-9598000", "depreciation": "None", "totalRevenue": "13049000", "costOfRevenue": "22647000", "interestIncome": "0", "incomeBeforeTax": "-47790000", "interestExpense": "1414473", "operatingIncome": "-58437000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "9497566", "reportedCurrency": "USD", "netInterestIncome": "-1414473", "nonInterestIncome": "None", "operatingExpenses": "48839000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22647000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18665000", "sellingGeneralAndAdministrative": "34088000", "netIncomeFromContinuingOperations": "-47790059" }, "balance": { "goodwill": "22111000", "inventory": "12012", "commonStock": "700", "currentDebt": "None", "investments": "None", "totalAssets": "182141000", "longTermDebt": "None", "shortTermDebt": "39164000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "67956000", "reportedCurrency": "USD", "retainedEarnings": "-47790000", "totalLiabilities": "92654000", "otherCurrentAssets": "4931988", "totalCurrentAssets": "19972000", "currentLongTermDebt": "39164383", "longTermInvestments": "None", "shortTermInvestments": "230003380", "currentNetReceivables": "7114000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "162169000", "currentAccountsPayable": "2998000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "71265503", "shortLongTermDebtTotal": "39164000", "totalShareholderEquity": "89487000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "9605778", "totalCurrentLiabilities": "63581000", "otherNonCurrentLiabilities": "17538589", "totalNonCurrentLiabilities": "29073000", "cashAndShortTermInvestments": "7914000", "commonStockSharesOutstanding": "68736770", "intangibleAssetsExcludingGoodwill": "67956000", "cashAndCashEquivalentsAtCarryingValue": "7914000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47790000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "7226335", "operatingCashflow": "-20077000", "capitalExpenditures": "19344000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "47078000", "cashflowFromInvestment": "-19344000", "stockBasedCompensation": "929000", "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": "18665000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13049000, "cost_of_revenue": 22647000, "gross_profit": -9598000, "research_and_development": null, "selling_general_admin": 34088000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -46376000, "depreciation_amortisation": 18665000, "ebitda": -27711000, "interest_expense": 1414473, "interest_income": null, "other_non_operating": null, "pretax_income": -47790000, "tax_provision": 9497566, "effective_tax_rate": null, "net_income": -57287625, "net_income_continuing_ops": -47790059, "net_income_to_common": -57287625, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7914000, "short_term_investments": 230003380, "net_receivables": 7114000, "inventory": 12012, "other_current_assets": null, "total_current_assets": 19972000, "net_ppe": null, "goodwill": 22111000, "intangible_assets": 67956000, "goodwill_and_intangibles": 90067000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 162169000, "total_assets": 182141000, "short_term_debt": 39164000, "accounts_payable": 2998000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 63581000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 29073000, "total_liabilities": 92654000, "total_debt": 39164000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -47790000, "total_equity": 89487000, "shares_outstanding": 68736770, "operating_cash_flow": -20077000, "stock_based_compensation": 929000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19344000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19344000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 47078000, "free_cash_flow": -733000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-46376000", "ebitda": "-27711000", "netIncome": "-57287625", "grossProfit": "-9598000", "depreciation": "None", "totalRevenue": "13049000", "costOfRevenue": "22647000", "interestIncome": "0", "incomeBeforeTax": "-47790000", "interestExpense": "1414473", "operatingIncome": "-58437000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "9497566", "reportedCurrency": "USD", "netInterestIncome": "-1414473", "nonInterestIncome": "None", "operatingExpenses": "48839000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22647000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18665000", "sellingGeneralAndAdministrative": "34088000", "netIncomeFromContinuingOperations": "-47790059" }, "balance": { "goodwill": "22111000", "inventory": "12012", "commonStock": "700", "currentDebt": "None", "investments": "None", "totalAssets": "182141000", "longTermDebt": "None", "shortTermDebt": "39164000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "67956000", "reportedCurrency": "USD", "retainedEarnings": "-47790000", "totalLiabilities": "92654000", "otherCurrentAssets": "4931988", "totalCurrentAssets": "19972000", "currentLongTermDebt": "39164383", "longTermInvestments": "None", "shortTermInvestments": "230003380", "currentNetReceivables": "7114000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "162169000", "currentAccountsPayable": "2998000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "71265503", "shortLongTermDebtTotal": "39164000", "totalShareholderEquity": "89487000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "9605778", "totalCurrentLiabilities": "63581000", "otherNonCurrentLiabilities": "17538589", "totalNonCurrentLiabilities": "29073000", "cashAndShortTermInvestments": "7914000", "commonStockSharesOutstanding": "68736770", "intangibleAssetsExcludingGoodwill": "67956000", "cashAndCashEquivalentsAtCarryingValue": "7914000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47790000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "7226335", "operatingCashflow": "-20077000", "capitalExpenditures": "19344000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "47078000", "cashflowFromInvestment": "-19344000", "stockBasedCompensation": "929000", "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": "18665000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:35.008081+00:00", "is_restated": false, "income_statement": { "revenue": 17522164, "cost_of_revenue": 26269323, "gross_profit": -8747159, "ebit": -24750965, "ebitda": -15992364, "pretax_income": -24750965, "tax_provision": 10198620, "net_income": -24750965, "net_income_to_common": -24750965, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1403172, "total_current_assets": 5025904, "total_assets": 69571355, "short_term_debt": 6916201, "long_term_debt": null, "total_debt": 6916201, "total_liabilities": 55178290, "total_equity": 14393065, "shares_outstanding": 68736770, "goodwill_and_intangibles": 2697164 }, "cash_flow": { "operating_cash_flow": -8506035, "capital_expenditure": 21459107, "free_cash_flow": 12953072, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 66434, "ticker_id": 5922, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:35.008081+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-24750965", "ebitda": "-15992364", "netIncome": "-24750965", "grossProfit": "-8747159", "depreciation": "None", "totalRevenue": "17522164", "costOfRevenue": "26269323", "interestIncome": "None", "incomeBeforeTax": "-24750965", "interestExpense": "0", "operatingIncome": "-34949585", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "10198620", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "26202426", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26269323", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8758601", "sellingGeneralAndAdministrative": "24575774", "netIncomeFromContinuingOperations": "-24750965" }, "balance": { "goodwill": "0", "inventory": "181495", "commonStock": "22167000", "currentDebt": "None", "investments": "None", "totalAssets": "69571355", "longTermDebt": "None", "shortTermDebt": "6916201", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "2697164", "reportedCurrency": "USD", "retainedEarnings": "-104484948", "totalLiabilities": "55178290", "otherCurrentAssets": "1933474", "totalCurrentAssets": "5025904", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1507763", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "64545451", "currentAccountsPayable": "1760920", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "61035883", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "14393065", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "12498173", "totalCurrentLiabilities": "14259093", "otherNonCurrentLiabilities": "28293944", "totalNonCurrentLiabilities": "40919197", "cashAndShortTermInvestments": "1403172", "commonStockSharesOutstanding": "68736770", "intangibleAssetsExcludingGoodwill": "2697164", "cashAndCashEquivalentsAtCarryingValue": "1403172", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24750965", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "1259389", "operatingCashflow": "-8506035", "capitalExpenditures": "21459107", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14236178", "cashflowFromInvestment": "-21459107", "stockBasedCompensation": "339156", "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": "8758601", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17522164, "cost_of_revenue": 26269323, "gross_profit": -8747159, "research_and_development": null, "selling_general_admin": 24575774, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -24750965, "depreciation_amortisation": 8758601, "ebitda": -15992364, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -24750965, "tax_provision": 10198620, "effective_tax_rate": null, "net_income": -24750965, "net_income_continuing_ops": -24750965, "net_income_to_common": -24750965, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1403172, "short_term_investments": null, "net_receivables": 1507763, "inventory": 181495, "other_current_assets": null, "total_current_assets": 5025904, "net_ppe": null, "goodwill": 0, "intangible_assets": 2697164, "goodwill_and_intangibles": 2697164, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 64545451, "total_assets": 69571355, "short_term_debt": 6916201, "accounts_payable": 1760920, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14259093, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 40919197, "total_liabilities": 55178290, "total_debt": 6916201, "preferred_stock": null, "minority_interest": null, "retained_earnings": -104484948, "total_equity": 14393065, "shares_outstanding": 68736770, "operating_cash_flow": -8506035, "stock_based_compensation": 339156, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21459107, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21459107, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14236178, "free_cash_flow": 12953072, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-24750965", "ebitda": "-15992364", "netIncome": "-24750965", "grossProfit": "-8747159", "depreciation": "None", "totalRevenue": "17522164", "costOfRevenue": "26269323", "interestIncome": "None", "incomeBeforeTax": "-24750965", "interestExpense": "0", "operatingIncome": "-34949585", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "10198620", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "26202426", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26269323", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8758601", "sellingGeneralAndAdministrative": "24575774", "netIncomeFromContinuingOperations": "-24750965" }, "balance": { "goodwill": "0", "inventory": "181495", "commonStock": "22167000", "currentDebt": "None", "investments": "None", "totalAssets": "69571355", "longTermDebt": "None", "shortTermDebt": "6916201", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "2697164", "reportedCurrency": "USD", "retainedEarnings": "-104484948", "totalLiabilities": "55178290", "otherCurrentAssets": "1933474", "totalCurrentAssets": "5025904", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1507763", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "64545451", "currentAccountsPayable": "1760920", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "61035883", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "14393065", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "12498173", "totalCurrentLiabilities": "14259093", "otherNonCurrentLiabilities": "28293944", "totalNonCurrentLiabilities": "40919197", "cashAndShortTermInvestments": "1403172", "commonStockSharesOutstanding": "68736770", "intangibleAssetsExcludingGoodwill": "2697164", "cashAndCashEquivalentsAtCarryingValue": "1403172", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24750965", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "1259389", "operatingCashflow": "-8506035", "capitalExpenditures": "21459107", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14236178", "cashflowFromInvestment": "-21459107", "stockBasedCompensation": "339156", "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": "8758601", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:35.008081+00:00", "is_restated": false, "income_statement": { "revenue": 16002714, "cost_of_revenue": 25254087, "gross_profit": -9251373, "ebit": -26503485, "ebitda": -18246450, "pretax_income": -13138387, "tax_provision": null, "net_income": -13138387, "net_income_to_common": -13138387, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17132136, "total_current_assets": 21771982, "total_assets": 79611455, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 14973058, "total_equity": 27757277, "shares_outstanding": 68736770, "goodwill_and_intangibles": 3132255 }, "cash_flow": { "operating_cash_flow": -6271499, "capital_expenditure": 8981582, "free_cash_flow": 2710083, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 66435, "ticker_id": 5922, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:35.008081+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-26503485", "ebitda": "-18246450", "netIncome": "-13138387", "grossProfit": "-9251373", "depreciation": "None", "totalRevenue": "16002714", "costOfRevenue": "25254087", "interestIncome": "None", "incomeBeforeTax": "-13138387", "interestExpense": "0", "operatingIncome": "-26503485", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "3942311", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25254087", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8257035", "sellingGeneralAndAdministrative": "15874765", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "226865", "commonStock": "22167000", "currentDebt": "None", "investments": "None", "totalAssets": "79611455", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "3132255", "reportedCurrency": "USD", "retainedEarnings": "-61568586", "totalLiabilities": "14973058", "otherCurrentAssets": "1410330", "totalCurrentAssets": "21771982", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3002651", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "57839473", "currentAccountsPayable": "6773208", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "54444657", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "27757277", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8199850", "totalCurrentLiabilities": "14973058", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "17132136", "commonStockSharesOutstanding": "68736770", "intangibleAssetsExcludingGoodwill": "3132255", "cashAndCashEquivalentsAtCarryingValue": "17132136", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13138387", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-6271499", "capitalExpenditures": "8981582", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28498522", "cashflowFromInvestment": "-8981582", "stockBasedCompensation": "168780", "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": "8257035", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 16002714, "cost_of_revenue": 25254087, "gross_profit": -9251373, "research_and_development": null, "selling_general_admin": 15874765, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -26503485, "depreciation_amortisation": 8257035, "ebitda": -18246450, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -13138387, "tax_provision": null, "effective_tax_rate": null, "net_income": -13138387, "net_income_continuing_ops": null, "net_income_to_common": -13138387, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17132136, "short_term_investments": null, "net_receivables": 3002651, "inventory": 226865, "other_current_assets": null, "total_current_assets": 21771982, "net_ppe": null, "goodwill": null, "intangible_assets": 3132255, "goodwill_and_intangibles": 3132255, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 57839473, "total_assets": 79611455, "short_term_debt": null, "accounts_payable": 6773208, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14973058, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 14973058, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -61568586, "total_equity": 27757277, "shares_outstanding": 68736770, "operating_cash_flow": -6271499, "stock_based_compensation": 168780, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8981582, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8981582, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 28498522, "free_cash_flow": 2710083, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-26503485", "ebitda": "-18246450", "netIncome": "-13138387", "grossProfit": "-9251373", "depreciation": "None", "totalRevenue": "16002714", "costOfRevenue": "25254087", "interestIncome": "None", "incomeBeforeTax": "-13138387", "interestExpense": "0", "operatingIncome": "-26503485", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "3942311", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25254087", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8257035", "sellingGeneralAndAdministrative": "15874765", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "226865", "commonStock": "22167000", "currentDebt": "None", "investments": "None", "totalAssets": "79611455", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "3132255", "reportedCurrency": "USD", "retainedEarnings": "-61568586", "totalLiabilities": "14973058", "otherCurrentAssets": "1410330", "totalCurrentAssets": "21771982", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3002651", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "57839473", "currentAccountsPayable": "6773208", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "54444657", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "27757277", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8199850", "totalCurrentLiabilities": "14973058", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "17132136", "commonStockSharesOutstanding": "68736770", "intangibleAssetsExcludingGoodwill": "3132255", "cashAndCashEquivalentsAtCarryingValue": "17132136", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13138387", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-6271499", "capitalExpenditures": "8981582", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28498522", "cashflowFromInvestment": "-8981582", "stockBasedCompensation": "168780", "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": "8257035", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:35.008081+00:00", "is_restated": false, "income_statement": { "revenue": 109531000, "cost_of_revenue": 99872000, "gross_profit": 9659000, "ebit": -32585000, "ebitda": -12710000, "pretax_income": -36968000, "tax_provision": 12000, "net_income": -16420000, "net_income_to_common": -16420000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 122435000, "total_current_assets": 239240000, "total_assets": 920347000, "short_term_debt": 10802000, "long_term_debt": 208680000, "total_debt": 219482000, "total_liabilities": 567685000, "total_equity": 352662000, "shares_outstanding": 134591000, "goodwill_and_intangibles": 62278000 }, "cash_flow": { "operating_cash_flow": -35368000, "capital_expenditure": 30575000, "free_cash_flow": -4793000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 66402, "ticker_id": 5922, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:35.008081+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-32585000", "ebitda": "-12710000", "netIncome": "-16420000", "grossProfit": "9659000", "depreciation": "None", "totalRevenue": "109531000", "costOfRevenue": "99872000", "interestIncome": "1380000", "incomeBeforeTax": "-36968000", "interestExpense": "2969000", "operatingIncome": "-32585000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "12000", "reportedCurrency": "USD", "netInterestIncome": "-1589000", "nonInterestIncome": "None", "operatingExpenses": "42244000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "99872000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19875000", "sellingGeneralAndAdministrative": "46005000", "netIncomeFromContinuingOperations": "-36980000" }, "balance": { "goodwill": "31052000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "920347000", "longTermDebt": "208680000", "shortTermDebt": "10802000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "31226000", "reportedCurrency": "USD", "retainedEarnings": "27254000", "totalLiabilities": "567685000", "otherCurrentAssets": "83490000", "totalCurrentAssets": "239240000", "currentLongTermDebt": "2845000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33315000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "681107000", "currentAccountsPayable": "13973000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "113795000", "totalShareholderEquity": "352662000", "capitalLeaseObligations": "110950000", "otherCurrentLiabilities": "43097000", "totalCurrentLiabilities": "115672000", "otherNonCurrentLiabilities": "62453000", "totalNonCurrentLiabilities": "452013000", "cashAndShortTermInvestments": "122435000", "commonStockSharesOutstanding": "134591000", "intangibleAssetsExcludingGoodwill": "31226000", "cashAndCashEquivalentsAtCarryingValue": "122435000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36980000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-35368000", "capitalExpenditures": "30575000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5183000", "cashflowFromInvestment": "-30562000", "stockBasedCompensation": "4245000", "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": "19875000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 109531000, "cost_of_revenue": 99872000, "gross_profit": 9659000, "research_and_development": null, "selling_general_admin": 46005000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -32585000, "depreciation_amortisation": 19875000, "ebitda": -12710000, "interest_expense": 2969000, "interest_income": null, "other_non_operating": null, "pretax_income": -36968000, "tax_provision": 12000, "effective_tax_rate": null, "net_income": -16420000, "net_income_continuing_ops": -36980000, "net_income_to_common": -16420000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 122435000, "short_term_investments": null, "net_receivables": 33315000, "inventory": null, "other_current_assets": null, "total_current_assets": 239240000, "net_ppe": null, "goodwill": 31052000, "intangible_assets": 31226000, "goodwill_and_intangibles": 62278000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 681107000, "total_assets": 920347000, "short_term_debt": 10802000, "accounts_payable": 13973000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 115672000, "long_term_debt": 208680000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 452013000, "total_liabilities": 567685000, "total_debt": 219482000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 27254000, "total_equity": 352662000, "shares_outstanding": 134591000, "operating_cash_flow": -35368000, "stock_based_compensation": 4245000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30575000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30562000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5183000, "free_cash_flow": -4793000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-32585000", "ebitda": "-12710000", "netIncome": "-16420000", "grossProfit": "9659000", "depreciation": "None", "totalRevenue": "109531000", "costOfRevenue": "99872000", "interestIncome": "1380000", "incomeBeforeTax": "-36968000", "interestExpense": "2969000", "operatingIncome": "-32585000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "12000", "reportedCurrency": "USD", "netInterestIncome": "-1589000", "nonInterestIncome": "None", "operatingExpenses": "42244000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "99872000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19875000", "sellingGeneralAndAdministrative": "46005000", "netIncomeFromContinuingOperations": "-36980000" }, "balance": { "goodwill": "31052000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "920347000", "longTermDebt": "208680000", "shortTermDebt": "10802000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "31226000", "reportedCurrency": "USD", "retainedEarnings": "27254000", "totalLiabilities": "567685000", "otherCurrentAssets": "83490000", "totalCurrentAssets": "239240000", "currentLongTermDebt": "2845000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33315000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "681107000", "currentAccountsPayable": "13973000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "113795000", "totalShareholderEquity": "352662000", "capitalLeaseObligations": "110950000", "otherCurrentLiabilities": "43097000", "totalCurrentLiabilities": "115672000", "otherNonCurrentLiabilities": "62453000", "totalNonCurrentLiabilities": "452013000", "cashAndShortTermInvestments": "122435000", "commonStockSharesOutstanding": "134591000", "intangibleAssetsExcludingGoodwill": "31226000", "cashAndCashEquivalentsAtCarryingValue": "122435000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36980000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-35368000", "capitalExpenditures": "30575000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5183000", "cashflowFromInvestment": "-30562000", "stockBasedCompensation": "4245000", "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": "19875000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:35.008081+00:00", "is_restated": false, "income_statement": { "revenue": 118470000, "cost_of_revenue": 73484000, "gross_profit": 44986000, "ebit": -8224000, "ebitda": 10108000, "pretax_income": -11039000, "tax_provision": -5000, "net_income": -4829000, "net_income_to_common": -4829000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 151000000, "total_current_assets": 296480000, "total_assets": 964830000, "short_term_debt": 9911000, "long_term_debt": 204316000, "total_debt": 214227000, "total_liabilities": 578886000, "total_equity": 385944000, "shares_outstanding": 134591000, "goodwill_and_intangibles": 63473000 }, "cash_flow": { "operating_cash_flow": 11257000, "capital_expenditure": 49364000, "free_cash_flow": 60621000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 66403, "ticker_id": 5922, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:35.008081+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8224000", "ebitda": "10108000", "netIncome": "-4829000", "grossProfit": "44986000", "depreciation": "None", "totalRevenue": "118470000", "costOfRevenue": "73484000", "interestIncome": "1719000", "incomeBeforeTax": "-11039000", "interestExpense": "2815000", "operatingIncome": "-12367000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-5000", "reportedCurrency": "USD", "netInterestIncome": "-1096000", "nonInterestIncome": "None", "operatingExpenses": "57353000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "73484000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18332000", "sellingGeneralAndAdministrative": "54242000", "netIncomeFromContinuingOperations": "-11034000" }, "balance": { "goodwill": "31052000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "964830000", "longTermDebt": "204316000", "shortTermDebt": "9911000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "32421000", "reportedCurrency": "USD", "retainedEarnings": "-124687000", "totalLiabilities": "578886000", "otherCurrentAssets": "106852000", "totalCurrentAssets": "296480000", "currentLongTermDebt": "2146000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "38628000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "668350000", "currentAccountsPayable": "7582000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "106894000", "totalShareholderEquity": "385944000", "capitalLeaseObligations": "104748000", "otherCurrentLiabilities": "62769000", "totalCurrentLiabilities": "135322000", "otherNonCurrentLiabilities": "63686000", "totalNonCurrentLiabilities": "443564000", "cashAndShortTermInvestments": "151000000", "commonStockSharesOutstanding": "134591000", "intangibleAssetsExcludingGoodwill": "32421000", "cashAndCashEquivalentsAtCarryingValue": "151000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11034000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11257000", "capitalExpenditures": "49364000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "47719000", "cashflowFromInvestment": "-49364000", "stockBasedCompensation": "7552000", "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": "18332000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 118470000, "cost_of_revenue": 73484000, "gross_profit": 44986000, "research_and_development": null, "selling_general_admin": 54242000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8224000, "depreciation_amortisation": 18332000, "ebitda": 10108000, "interest_expense": 2815000, "interest_income": null, "other_non_operating": null, "pretax_income": -11039000, "tax_provision": -5000, "effective_tax_rate": null, "net_income": -4829000, "net_income_continuing_ops": -11034000, "net_income_to_common": -4829000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 151000000, "short_term_investments": null, "net_receivables": 38628000, "inventory": null, "other_current_assets": null, "total_current_assets": 296480000, "net_ppe": null, "goodwill": 31052000, "intangible_assets": 32421000, "goodwill_and_intangibles": 63473000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 668350000, "total_assets": 964830000, "short_term_debt": 9911000, "accounts_payable": 7582000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 135322000, "long_term_debt": 204316000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 443564000, "total_liabilities": 578886000, "total_debt": 214227000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -124687000, "total_equity": 385944000, "shares_outstanding": 134591000, "operating_cash_flow": 11257000, "stock_based_compensation": 7552000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49364000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -49364000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 47719000, "free_cash_flow": 60621000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8224000", "ebitda": "10108000", "netIncome": "-4829000", "grossProfit": "44986000", "depreciation": "None", "totalRevenue": "118470000", "costOfRevenue": "73484000", "interestIncome": "1719000", "incomeBeforeTax": "-11039000", "interestExpense": "2815000", "operatingIncome": "-12367000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-5000", "reportedCurrency": "USD", "netInterestIncome": "-1096000", "nonInterestIncome": "None", "operatingExpenses": "57353000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "73484000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18332000", "sellingGeneralAndAdministrative": "54242000", "netIncomeFromContinuingOperations": "-11034000" }, "balance": { "goodwill": "31052000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "964830000", "longTermDebt": "204316000", "shortTermDebt": "9911000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "32421000", "reportedCurrency": "USD", "retainedEarnings": "-124687000", "totalLiabilities": "578886000", "otherCurrentAssets": "106852000", "totalCurrentAssets": "296480000", "currentLongTermDebt": "2146000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "38628000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "668350000", "currentAccountsPayable": "7582000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "106894000", "totalShareholderEquity": "385944000", "capitalLeaseObligations": "104748000", "otherCurrentLiabilities": "62769000", "totalCurrentLiabilities": "135322000", "otherNonCurrentLiabilities": "63686000", "totalNonCurrentLiabilities": "443564000", "cashAndShortTermInvestments": "151000000", "commonStockSharesOutstanding": "134591000", "intangibleAssetsExcludingGoodwill": "32421000", "cashAndCashEquivalentsAtCarryingValue": "151000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11034000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11257000", "capitalExpenditures": "49364000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "47719000", "cashflowFromInvestment": "-49364000", "stockBasedCompensation": "7552000", "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": "18332000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:35.008081+00:00", "is_restated": false, "income_statement": { "revenue": 92299000, "cost_of_revenue": 79739000, "gross_profit": 12560000, "ebit": -31669000, "ebitda": -17743000, "pretax_income": -33574000, "tax_provision": -5218000, "net_income": -12385000, "net_income_to_common": -12385000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 181327000, "total_current_assets": 284728000, "total_assets": 931831000, "short_term_debt": 8623000, "long_term_debt": 156055000, "total_debt": 164678000, "total_liabilities": 542606000, "total_equity": -428119000, "shares_outstanding": 133989000, "goodwill_and_intangibles": 64668000 }, "cash_flow": { "operating_cash_flow": -22828000, "capital_expenditure": 26152000, "free_cash_flow": 3324000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 66405, "ticker_id": 5922, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:35.008081+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-31669000", "ebitda": "-17743000", "netIncome": "-12385000", "grossProfit": "12560000", "depreciation": "None", "totalRevenue": "92299000", "costOfRevenue": "79739000", "interestIncome": "1843000", "incomeBeforeTax": "-33574000", "interestExpense": "1905000", "operatingIncome": "-34084000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-5218000", "reportedCurrency": "USD", "netInterestIncome": "-62000", "nonInterestIncome": "None", "operatingExpenses": "46644000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "79739000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13926000", "sellingGeneralAndAdministrative": "43402000", "netIncomeFromContinuingOperations": "-28356000" }, "balance": { "goodwill": "31052000", "inventory": "None", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "931831000", "longTermDebt": "156055000", "shortTermDebt": "8623000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "33616000", "reportedCurrency": "USD", "retainedEarnings": "-428149000", "totalLiabilities": "542606000", "otherCurrentAssets": "49489000", "totalCurrentAssets": "284728000", "currentLongTermDebt": "1242000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "53912000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "647103000", "currentAccountsPayable": "16157000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "261907000", "totalShareholderEquity": "-428119000", "capitalLeaseObligations": "104610000", "otherCurrentLiabilities": "64230000", "totalCurrentLiabilities": "133428000", "otherNonCurrentLiabilities": "60072000", "totalNonCurrentLiabilities": "409178000", "cashAndShortTermInvestments": "181327000", "commonStockSharesOutstanding": "133989000", "intangibleAssetsExcludingGoodwill": "33616000", "cashAndCashEquivalentsAtCarryingValue": "181327000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28356000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-22828000", "capitalExpenditures": "26152000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "66737000", "cashflowFromInvestment": "-26152000", "stockBasedCompensation": "7033000", "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": "17168000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 92299000, "cost_of_revenue": 79739000, "gross_profit": 12560000, "research_and_development": null, "selling_general_admin": 43402000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -31669000, "depreciation_amortisation": 13926000, "ebitda": -17743000, "interest_expense": 1905000, "interest_income": null, "other_non_operating": null, "pretax_income": -33574000, "tax_provision": -5218000, "effective_tax_rate": null, "net_income": -12385000, "net_income_continuing_ops": -28356000, "net_income_to_common": -12385000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 181327000, "short_term_investments": null, "net_receivables": 53912000, "inventory": null, "other_current_assets": null, "total_current_assets": 284728000, "net_ppe": null, "goodwill": 31052000, "intangible_assets": 33616000, "goodwill_and_intangibles": 64668000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 647103000, "total_assets": 931831000, "short_term_debt": 8623000, "accounts_payable": 16157000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 133428000, "long_term_debt": 156055000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 409178000, "total_liabilities": 542606000, "total_debt": 164678000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -428149000, "total_equity": -428119000, "shares_outstanding": 133989000, "operating_cash_flow": -22828000, "stock_based_compensation": 7033000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26152000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26152000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 66737000, "free_cash_flow": 3324000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-31669000", "ebitda": "-17743000", "netIncome": "-12385000", "grossProfit": "12560000", "depreciation": "None", "totalRevenue": "92299000", "costOfRevenue": "79739000", "interestIncome": "1843000", "incomeBeforeTax": "-33574000", "interestExpense": "1905000", "operatingIncome": "-34084000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-5218000", "reportedCurrency": "USD", "netInterestIncome": "-62000", "nonInterestIncome": "None", "operatingExpenses": "46644000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "79739000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13926000", "sellingGeneralAndAdministrative": "43402000", "netIncomeFromContinuingOperations": "-28356000" }, "balance": { "goodwill": "31052000", "inventory": "None", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "931831000", "longTermDebt": "156055000", "shortTermDebt": "8623000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "33616000", "reportedCurrency": "USD", "retainedEarnings": "-428149000", "totalLiabilities": "542606000", "otherCurrentAssets": "49489000", "totalCurrentAssets": "284728000", "currentLongTermDebt": "1242000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "53912000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "647103000", "currentAccountsPayable": "16157000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "261907000", "totalShareholderEquity": "-428119000", "capitalLeaseObligations": "104610000", "otherCurrentLiabilities": "64230000", "totalCurrentLiabilities": "133428000", "otherNonCurrentLiabilities": "60072000", "totalNonCurrentLiabilities": "409178000", "cashAndShortTermInvestments": "181327000", "commonStockSharesOutstanding": "133989000", "intangibleAssetsExcludingGoodwill": "33616000", "cashAndCashEquivalentsAtCarryingValue": "181327000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28356000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-22828000", "capitalExpenditures": "26152000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "66737000", "cashflowFromInvestment": "-26152000", "stockBasedCompensation": "7033000", "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": "17168000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:35.008081+00:00", "is_restated": false, "income_statement": { "revenue": 98030000, "cost_of_revenue": 84122000, "gross_profit": 13908000, "ebit": -28909000, "ebitda": -10443000, "pretax_income": -29818000, "tax_provision": 3000, "net_income": -12998000, "net_income_to_common": -12998000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 176893000, "total_current_assets": 228378000, "total_assets": 864657000, "short_term_debt": 7039000, "long_term_debt": 96540000, "total_debt": 103579000, "total_liabilities": 464077000, "total_equity": -230140000, "shares_outstanding": 132644000, "goodwill_and_intangibles": 65929000 }, "cash_flow": { "operating_cash_flow": 14089000, "capital_expenditure": 26199000, "free_cash_flow": 40288000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 66406, "ticker_id": 5922, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:35.008081+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-28909000", "ebitda": "-10443000", "netIncome": "-12998000", "grossProfit": "13908000", "depreciation": "None", "totalRevenue": "98030000", "costOfRevenue": "84122000", "interestIncome": "1718000", "incomeBeforeTax": "-29818000", "interestExpense": "909000", "operatingIncome": "-30812000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3000", "reportedCurrency": "USD", "netInterestIncome": "809000", "nonInterestIncome": "None", "operatingExpenses": "44720000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84122000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18466000", "sellingGeneralAndAdministrative": "40596000", "netIncomeFromContinuingOperations": "-29821000" }, "balance": { "goodwill": "31052000", "inventory": "None", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "864657000", "longTermDebt": "96540000", "shortTermDebt": "7039000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "34877000", "reportedCurrency": "USD", "retainedEarnings": "-230170000", "totalLiabilities": "464077000", "otherCurrentAssets": "3386000", "totalCurrentAssets": "228378000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48099000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "636279000", "currentAccountsPayable": "9828000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "191371000", "totalShareholderEquity": "-230140000", "capitalLeaseObligations": "94831000", "otherCurrentLiabilities": "55394000", "totalCurrentLiabilities": "118151000", "otherNonCurrentLiabilities": "61352000", "totalNonCurrentLiabilities": "345926000", "cashAndShortTermInvestments": "176893000", "commonStockSharesOutstanding": "132644000", "intangibleAssetsExcludingGoodwill": "34877000", "cashAndCashEquivalentsAtCarryingValue": "176893000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12928000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "14089000", "capitalExpenditures": "26199000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24905000", "cashflowFromInvestment": "-26197000", "stockBasedCompensation": "7031000", "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": "18466000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 98030000, "cost_of_revenue": 84122000, "gross_profit": 13908000, "research_and_development": null, "selling_general_admin": 40596000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -28909000, "depreciation_amortisation": 18466000, "ebitda": -10443000, "interest_expense": 909000, "interest_income": null, "other_non_operating": null, "pretax_income": -29818000, "tax_provision": 3000, "effective_tax_rate": null, "net_income": -12998000, "net_income_continuing_ops": -29821000, "net_income_to_common": -12998000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 176893000, "short_term_investments": null, "net_receivables": 48099000, "inventory": null, "other_current_assets": null, "total_current_assets": 228378000, "net_ppe": null, "goodwill": 31052000, "intangible_assets": 34877000, "goodwill_and_intangibles": 65929000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 636279000, "total_assets": 864657000, "short_term_debt": 7039000, "accounts_payable": 9828000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 118151000, "long_term_debt": 96540000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 345926000, "total_liabilities": 464077000, "total_debt": 103579000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -230170000, "total_equity": -230140000, "shares_outstanding": 132644000, "operating_cash_flow": 14089000, "stock_based_compensation": 7031000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26199000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26197000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 24905000, "free_cash_flow": 40288000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-28909000", "ebitda": "-10443000", "netIncome": "-12998000", "grossProfit": "13908000", "depreciation": "None", "totalRevenue": "98030000", "costOfRevenue": "84122000", "interestIncome": "1718000", "incomeBeforeTax": "-29818000", "interestExpense": "909000", "operatingIncome": "-30812000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3000", "reportedCurrency": "USD", "netInterestIncome": "809000", "nonInterestIncome": "None", "operatingExpenses": "44720000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84122000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18466000", "sellingGeneralAndAdministrative": "40596000", "netIncomeFromContinuingOperations": "-29821000" }, "balance": { "goodwill": "31052000", "inventory": "None", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "864657000", "longTermDebt": "96540000", "shortTermDebt": "7039000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "34877000", "reportedCurrency": "USD", "retainedEarnings": "-230170000", "totalLiabilities": "464077000", "otherCurrentAssets": "3386000", "totalCurrentAssets": "228378000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48099000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "636279000", "currentAccountsPayable": "9828000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "191371000", "totalShareholderEquity": "-230140000", "capitalLeaseObligations": "94831000", "otherCurrentLiabilities": "55394000", "totalCurrentLiabilities": "118151000", "otherNonCurrentLiabilities": "61352000", "totalNonCurrentLiabilities": "345926000", "cashAndShortTermInvestments": "176893000", "commonStockSharesOutstanding": "132644000", "intangibleAssetsExcludingGoodwill": "34877000", "cashAndCashEquivalentsAtCarryingValue": "176893000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12928000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "14089000", "capitalExpenditures": "26199000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24905000", "cashflowFromInvestment": "-26197000", "stockBasedCompensation": "7031000", "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": "18466000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:35.008081+00:00", "is_restated": false, "income_statement": { "revenue": 75287000, "cost_of_revenue": 65964000, "gross_profit": 9323000, "ebit": -25619000, "ebitda": -5569000, "pretax_income": -26136000, "tax_provision": 91000, "net_income": -11362000, "net_income_to_common": -11362000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 150008000, "total_current_assets": 251278000, "total_assets": 855981000, "short_term_debt": 6963000, "long_term_debt": 76296000, "total_debt": 83259000, "total_liabilities": 433107000, "total_equity": -36774000, "shares_outstanding": 131794000, "goodwill_and_intangibles": 67812000 }, "cash_flow": { "operating_cash_flow": -10246000, "capital_expenditure": 14992000, "free_cash_flow": 4746000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 66407, "ticker_id": 5922, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:35.008081+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-25619000", "ebitda": "-5569000", "netIncome": "-11362000", "grossProfit": "9323000", "depreciation": "None", "totalRevenue": "75287000", "costOfRevenue": "65964000", "interestIncome": "1694000", "incomeBeforeTax": "-26136000", "interestExpense": "517000", "operatingIncome": "-33400000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "91000", "reportedCurrency": "USD", "netInterestIncome": "1177000", "nonInterestIncome": "None", "operatingExpenses": "42723000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65964000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20050000", "sellingGeneralAndAdministrative": "38628000", "netIncomeFromContinuingOperations": "-26227000" }, "balance": { "goodwill": "31052000", "inventory": "None", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "855981000", "longTermDebt": "76296000", "shortTermDebt": "6963000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "36760000", "reportedCurrency": "USD", "retainedEarnings": "-42155000", "totalLiabilities": "433107000", "otherCurrentAssets": "39143000", "totalCurrentAssets": "251278000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "62127000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "604703000", "currentAccountsPayable": "16166000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "168552000", "totalShareholderEquity": "-36774000", "capitalLeaseObligations": "92256000", "otherCurrentLiabilities": "37169000", "totalCurrentLiabilities": "110897000", "otherNonCurrentLiabilities": "60576000", "totalNonCurrentLiabilities": "322210000", "cashAndShortTermInvestments": "150008000", "commonStockSharesOutstanding": "131794000", "intangibleAssetsExcludingGoodwill": "36760000", "cashAndCashEquivalentsAtCarryingValue": "150008000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-10246000", "capitalExpenditures": "14992000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "75284000", "cashflowFromInvestment": "-14970000", "stockBasedCompensation": "5494000", "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": "20050000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 75287000, "cost_of_revenue": 65964000, "gross_profit": 9323000, "research_and_development": null, "selling_general_admin": 38628000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -25619000, "depreciation_amortisation": 20050000, "ebitda": -5569000, "interest_expense": 517000, "interest_income": null, "other_non_operating": null, "pretax_income": -26136000, "tax_provision": 91000, "effective_tax_rate": null, "net_income": -11362000, "net_income_continuing_ops": -26227000, "net_income_to_common": -11362000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 150008000, "short_term_investments": null, "net_receivables": 62127000, "inventory": null, "other_current_assets": null, "total_current_assets": 251278000, "net_ppe": null, "goodwill": 31052000, "intangible_assets": 36760000, "goodwill_and_intangibles": 67812000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 604703000, "total_assets": 855981000, "short_term_debt": 6963000, "accounts_payable": 16166000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 110897000, "long_term_debt": 76296000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 322210000, "total_liabilities": 433107000, "total_debt": 83259000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -42155000, "total_equity": -36774000, "shares_outstanding": 131794000, "operating_cash_flow": -10246000, "stock_based_compensation": 5494000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14992000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14970000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 75284000, "free_cash_flow": 4746000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-25619000", "ebitda": "-5569000", "netIncome": "-11362000", "grossProfit": "9323000", "depreciation": "None", "totalRevenue": "75287000", "costOfRevenue": "65964000", "interestIncome": "1694000", "incomeBeforeTax": "-26136000", "interestExpense": "517000", "operatingIncome": "-33400000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "91000", "reportedCurrency": "USD", "netInterestIncome": "1177000", "nonInterestIncome": "None", "operatingExpenses": "42723000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65964000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20050000", "sellingGeneralAndAdministrative": "38628000", "netIncomeFromContinuingOperations": "-26227000" }, "balance": { "goodwill": "31052000", "inventory": "None", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "855981000", "longTermDebt": "76296000", "shortTermDebt": "6963000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "36760000", "reportedCurrency": "USD", "retainedEarnings": "-42155000", "totalLiabilities": "433107000", "otherCurrentAssets": "39143000", "totalCurrentAssets": "251278000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "62127000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "604703000", "currentAccountsPayable": "16166000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "168552000", "totalShareholderEquity": "-36774000", "capitalLeaseObligations": "92256000", "otherCurrentLiabilities": "37169000", "totalCurrentLiabilities": "110897000", "otherNonCurrentLiabilities": "60576000", "totalNonCurrentLiabilities": "322210000", "cashAndShortTermInvestments": "150008000", "commonStockSharesOutstanding": "131794000", "intangibleAssetsExcludingGoodwill": "36760000", "cashAndCashEquivalentsAtCarryingValue": "150008000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-10246000", "capitalExpenditures": "14992000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "75284000", "cashflowFromInvestment": "-14970000", "stockBasedCompensation": "5494000", "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": "20050000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:35.008081+00:00", "is_restated": false, "income_statement": { "revenue": 67513000, "cost_of_revenue": 57753000, "gross_profit": 9760000, "ebit": -35024000, "ebitda": -17265000, "pretax_income": -37987000, "tax_provision": -2379000, "net_income": -12415000, "net_income_to_common": -12415000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 117273000, "total_current_assets": 205375000, "total_assets": 803761000, "short_term_debt": 7326000, "long_term_debt": null, "total_debt": 7326000, "total_liabilities": 360030000, "total_equity": 443731000, "shares_outstanding": 106206000, "goodwill_and_intangibles": 69802000 }, "cash_flow": { "operating_cash_flow": -10505000, "capital_expenditure": 23685000, "free_cash_flow": 13180000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 66408, "ticker_id": 5922, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:35.008081+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-35024000", "ebitda": "-17265000", "netIncome": "-12415000", "grossProfit": "9760000", "depreciation": "None", "totalRevenue": "67513000", "costOfRevenue": "57753000", "interestIncome": "1344000", "incomeBeforeTax": "-37987000", "interestExpense": "None", "operatingIncome": "-35024000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-2379000", "reportedCurrency": "USD", "netInterestIncome": "1344000", "nonInterestIncome": "None", "operatingExpenses": "44784000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57753000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17759000", "sellingGeneralAndAdministrative": "39964000", "netIncomeFromContinuingOperations": "-35608000" }, "balance": { "goodwill": "31052000", "inventory": "None", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "803761000", "longTermDebt": "None", "shortTermDebt": "7326000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "38750000", "reportedCurrency": "USD", "retainedEarnings": "-256139000", "totalLiabilities": "360030000", "otherCurrentAssets": "42253000", "totalCurrentAssets": "205375000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "45849000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "598386000", "currentAccountsPayable": "13031000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "90369000", "totalShareholderEquity": "443731000", "capitalLeaseObligations": "90369000", "otherCurrentLiabilities": "44795000", "totalCurrentLiabilities": "111410000", "otherNonCurrentLiabilities": "61578000", "totalNonCurrentLiabilities": "248620000", "cashAndShortTermInvestments": "117273000", "commonStockSharesOutstanding": "106206000", "intangibleAssetsExcludingGoodwill": "38750000", "cashAndCashEquivalentsAtCarryingValue": "117273000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12334000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-10505000", "capitalExpenditures": "23685000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5435000", "cashflowFromInvestment": "-16954000", "stockBasedCompensation": "6486000", "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": "17759000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 67513000, "cost_of_revenue": 57753000, "gross_profit": 9760000, "research_and_development": null, "selling_general_admin": 39964000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -35024000, "depreciation_amortisation": 17759000, "ebitda": -17265000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -37987000, "tax_provision": -2379000, "effective_tax_rate": null, "net_income": -12415000, "net_income_continuing_ops": -35608000, "net_income_to_common": -12415000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 117273000, "short_term_investments": null, "net_receivables": 45849000, "inventory": null, "other_current_assets": null, "total_current_assets": 205375000, "net_ppe": null, "goodwill": 31052000, "intangible_assets": 38750000, "goodwill_and_intangibles": 69802000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 598386000, "total_assets": 803761000, "short_term_debt": 7326000, "accounts_payable": 13031000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 111410000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 248620000, "total_liabilities": 360030000, "total_debt": 7326000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -256139000, "total_equity": 443731000, "shares_outstanding": 106206000, "operating_cash_flow": -10505000, "stock_based_compensation": 6486000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23685000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16954000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5435000, "free_cash_flow": 13180000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-35024000", "ebitda": "-17265000", "netIncome": "-12415000", "grossProfit": "9760000", "depreciation": "None", "totalRevenue": "67513000", "costOfRevenue": "57753000", "interestIncome": "1344000", "incomeBeforeTax": "-37987000", "interestExpense": "None", "operatingIncome": "-35024000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-2379000", "reportedCurrency": "USD", "netInterestIncome": "1344000", "nonInterestIncome": "None", "operatingExpenses": "44784000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57753000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17759000", "sellingGeneralAndAdministrative": "39964000", "netIncomeFromContinuingOperations": "-35608000" }, "balance": { "goodwill": "31052000", "inventory": "None", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "803761000", "longTermDebt": "None", "shortTermDebt": "7326000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "38750000", "reportedCurrency": "USD", "retainedEarnings": "-256139000", "totalLiabilities": "360030000", "otherCurrentAssets": "42253000", "totalCurrentAssets": "205375000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "45849000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "598386000", "currentAccountsPayable": "13031000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "90369000", "totalShareholderEquity": "443731000", "capitalLeaseObligations": "90369000", "otherCurrentLiabilities": "44795000", "totalCurrentLiabilities": "111410000", "otherNonCurrentLiabilities": "61578000", "totalNonCurrentLiabilities": "248620000", "cashAndShortTermInvestments": "117273000", "commonStockSharesOutstanding": "106206000", "intangibleAssetsExcludingGoodwill": "38750000", "cashAndCashEquivalentsAtCarryingValue": "117273000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12334000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-10505000", "capitalExpenditures": "23685000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5435000", "cashflowFromInvestment": "-16954000", "stockBasedCompensation": "6486000", "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": "17759000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:35.008081+00:00", "is_restated": false, "income_statement": { "revenue": 67535000, "cost_of_revenue": 61167000, "gross_profit": 6368000, "ebit": -31789000, "ebitda": -15204000, "pretax_income": -33265000, "tax_provision": 25000, "net_income": -11709000, "net_income_to_common": -11709000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 153406000, "total_current_assets": 223905000, "total_assets": 791686000, "short_term_debt": 6471000, "long_term_debt": null, "total_debt": 6471000, "total_liabilities": 325900000, "total_equity": 465786000, "shares_outstanding": 106206000, "goodwill_and_intangibles": 72349000 }, "cash_flow": { "operating_cash_flow": 12101000, "capital_expenditure": 25835000, "free_cash_flow": 37936000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 66410, "ticker_id": 5922, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:35.008081+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-31789000", "ebitda": "-15204000", "netIncome": "-11709000", "grossProfit": "6368000", "depreciation": "None", "totalRevenue": "67535000", "costOfRevenue": "61167000", "interestIncome": "1809000", "incomeBeforeTax": "-33265000", "interestExpense": "0", "operatingIncome": "-31789000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "25000", "reportedCurrency": "USD", "netInterestIncome": "1809000", "nonInterestIncome": "None", "operatingExpenses": "38157000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61167000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16585000", "sellingGeneralAndAdministrative": "33114000", "netIncomeFromContinuingOperations": "-33290000" }, "balance": { "goodwill": "31052000", "inventory": "None", "commonStock": "31000", "currentDebt": "None", "investments": "None", "totalAssets": "791686000", "longTermDebt": "None", "shortTermDebt": "6471000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "41297000", "reportedCurrency": "USD", "retainedEarnings": "-344857000", "totalLiabilities": "325900000", "otherCurrentAssets": "35104000", "totalCurrentAssets": "223905000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "35395000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "567781000", "currentAccountsPayable": "12583000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "85935000", "totalShareholderEquity": "465786000", "capitalLeaseObligations": "85935000", "otherCurrentLiabilities": "51429000", "totalCurrentLiabilities": "102265000", "otherNonCurrentLiabilities": "47740000", "totalNonCurrentLiabilities": "223635000", "cashAndShortTermInvestments": "153406000", "commonStockSharesOutstanding": "106206000", "intangibleAssetsExcludingGoodwill": "41297000", "cashAndCashEquivalentsAtCarryingValue": "153406000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11709000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "12101000", "capitalExpenditures": "25835000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4322000", "cashflowFromInvestment": "-25753000", "stockBasedCompensation": "5370000", "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": "16585000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 67535000, "cost_of_revenue": 61167000, "gross_profit": 6368000, "research_and_development": null, "selling_general_admin": 33114000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -31789000, "depreciation_amortisation": 16585000, "ebitda": -15204000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -33265000, "tax_provision": 25000, "effective_tax_rate": null, "net_income": -11709000, "net_income_continuing_ops": -33290000, "net_income_to_common": -11709000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 153406000, "short_term_investments": null, "net_receivables": 35395000, "inventory": null, "other_current_assets": null, "total_current_assets": 223905000, "net_ppe": null, "goodwill": 31052000, "intangible_assets": 41297000, "goodwill_and_intangibles": 72349000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 567781000, "total_assets": 791686000, "short_term_debt": 6471000, "accounts_payable": 12583000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 102265000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 223635000, "total_liabilities": 325900000, "total_debt": 6471000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -344857000, "total_equity": 465786000, "shares_outstanding": 106206000, "operating_cash_flow": 12101000, "stock_based_compensation": 5370000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25835000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25753000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4322000, "free_cash_flow": 37936000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-31789000", "ebitda": "-15204000", "netIncome": "-11709000", "grossProfit": "6368000", "depreciation": "None", "totalRevenue": "67535000", "costOfRevenue": "61167000", "interestIncome": "1809000", "incomeBeforeTax": "-33265000", "interestExpense": "0", "operatingIncome": "-31789000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "25000", "reportedCurrency": "USD", "netInterestIncome": "1809000", "nonInterestIncome": "None", "operatingExpenses": "38157000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61167000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16585000", "sellingGeneralAndAdministrative": "33114000", "netIncomeFromContinuingOperations": "-33290000" }, "balance": { "goodwill": "31052000", "inventory": "None", "commonStock": "31000", "currentDebt": "None", "investments": "None", "totalAssets": "791686000", "longTermDebt": "None", "shortTermDebt": "6471000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "41297000", "reportedCurrency": "USD", "retainedEarnings": "-344857000", "totalLiabilities": "325900000", "otherCurrentAssets": "35104000", "totalCurrentAssets": "223905000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "35395000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "567781000", "currentAccountsPayable": "12583000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "85935000", "totalShareholderEquity": "465786000", "capitalLeaseObligations": "85935000", "otherCurrentLiabilities": "51429000", "totalCurrentLiabilities": "102265000", "otherNonCurrentLiabilities": "47740000", "totalNonCurrentLiabilities": "223635000", "cashAndShortTermInvestments": "153406000", "commonStockSharesOutstanding": "106206000", "intangibleAssetsExcludingGoodwill": "41297000", "cashAndCashEquivalentsAtCarryingValue": "153406000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11709000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "12101000", "capitalExpenditures": "25835000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4322000", "cashflowFromInvestment": "-25753000", "stockBasedCompensation": "5370000", "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": "16585000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:35.008081+00:00", "is_restated": false, "income_statement": { "revenue": 66619000, "cost_of_revenue": 60221000, "gross_profit": 6398000, "ebit": -29553000, "ebitda": -13446000, "pretax_income": -29553000, "tax_provision": 57000, "net_income": -10377000, "net_income_to_common": -10377000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 162736000, "total_current_assets": 225471000, "total_assets": 785328000, "short_term_debt": 12968000, "long_term_debt": null, "total_debt": 12968000, "total_liabilities": 292023000, "total_equity": 493305000, "shares_outstanding": 105584000, "goodwill_and_intangibles": 74897000 }, "cash_flow": { "operating_cash_flow": 7556000, "capital_expenditure": 24196000, "free_cash_flow": 31752000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 66411, "ticker_id": 5922, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:35.008081+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-29553000", "ebitda": "-13446000", "netIncome": "-10377000", "grossProfit": "6398000", "depreciation": "None", "totalRevenue": "66619000", "costOfRevenue": "60221000", "interestIncome": "2064000", "incomeBeforeTax": "-29553000", "interestExpense": "0", "operatingIncome": "-32387000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "57000", "reportedCurrency": "USD", "netInterestIncome": "2064000", "nonInterestIncome": "None", "operatingExpenses": "38785000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60221000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16107000", "sellingGeneralAndAdministrative": "33827000", "netIncomeFromContinuingOperations": "-29610000" }, "balance": { "goodwill": "31052000", "inventory": "None", "commonStock": "31000", "currentDebt": "None", "investments": "None", "totalAssets": "785328000", "longTermDebt": "None", "shortTermDebt": "12968000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "43845000", "reportedCurrency": "USD", "retainedEarnings": "-77491000", "totalLiabilities": "292023000", "otherCurrentAssets": "14747000", "totalCurrentAssets": "225471000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47988000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "559857000", "currentAccountsPayable": "16165000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "79723000", "totalShareholderEquity": "493305000", "capitalLeaseObligations": "79723000", "otherCurrentLiabilities": "32352000", "totalCurrentLiabilities": "90095000", "otherNonCurrentLiabilities": "41824000", "totalNonCurrentLiabilities": "201928000", "cashAndShortTermInvestments": "162736000", "commonStockSharesOutstanding": "105584000", "intangibleAssetsExcludingGoodwill": "43845000", "cashAndCashEquivalentsAtCarryingValue": "162736000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10377000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7556000", "capitalExpenditures": "24196000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3746000", "cashflowFromInvestment": "-24092000", "stockBasedCompensation": "5402000", "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": "16107000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 66619000, "cost_of_revenue": 60221000, "gross_profit": 6398000, "research_and_development": null, "selling_general_admin": 33827000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -29553000, "depreciation_amortisation": 16107000, "ebitda": -13446000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -29553000, "tax_provision": 57000, "effective_tax_rate": null, "net_income": -10377000, "net_income_continuing_ops": -29610000, "net_income_to_common": -10377000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 162736000, "short_term_investments": null, "net_receivables": 47988000, "inventory": null, "other_current_assets": null, "total_current_assets": 225471000, "net_ppe": null, "goodwill": 31052000, "intangible_assets": 43845000, "goodwill_and_intangibles": 74897000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 559857000, "total_assets": 785328000, "short_term_debt": 12968000, "accounts_payable": 16165000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 90095000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 201928000, "total_liabilities": 292023000, "total_debt": 12968000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -77491000, "total_equity": 493305000, "shares_outstanding": 105584000, "operating_cash_flow": 7556000, "stock_based_compensation": 5402000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24196000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24092000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3746000, "free_cash_flow": 31752000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-29553000", "ebitda": "-13446000", "netIncome": "-10377000", "grossProfit": "6398000", "depreciation": "None", "totalRevenue": "66619000", "costOfRevenue": "60221000", "interestIncome": "2064000", "incomeBeforeTax": "-29553000", "interestExpense": "0", "operatingIncome": "-32387000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "57000", "reportedCurrency": "USD", "netInterestIncome": "2064000", "nonInterestIncome": "None", "operatingExpenses": "38785000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60221000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16107000", "sellingGeneralAndAdministrative": "33827000", "netIncomeFromContinuingOperations": "-29610000" }, "balance": { "goodwill": "31052000", "inventory": "None", "commonStock": "31000", "currentDebt": "None", "investments": "None", "totalAssets": "785328000", "longTermDebt": "None", "shortTermDebt": "12968000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "43845000", "reportedCurrency": "USD", "retainedEarnings": "-77491000", "totalLiabilities": "292023000", "otherCurrentAssets": "14747000", "totalCurrentAssets": "225471000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47988000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "559857000", "currentAccountsPayable": "16165000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "79723000", "totalShareholderEquity": "493305000", "capitalLeaseObligations": "79723000", "otherCurrentLiabilities": "32352000", "totalCurrentLiabilities": "90095000", "otherNonCurrentLiabilities": "41824000", "totalNonCurrentLiabilities": "201928000", "cashAndShortTermInvestments": "162736000", "commonStockSharesOutstanding": "105584000", "intangibleAssetsExcludingGoodwill": "43845000", "cashAndCashEquivalentsAtCarryingValue": "162736000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10377000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7556000", "capitalExpenditures": "24196000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3746000", "cashflowFromInvestment": "-24092000", "stockBasedCompensation": "5402000", "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": "16107000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:35.008081+00:00", "is_restated": false, "income_statement": { "revenue": 55158000, "cost_of_revenue": 48317000, "gross_profit": 6841000, "ebit": -28180000, "ebitda": -12836000, "pretax_income": -28180000, "tax_provision": 13000, "net_income": -9833000, "net_income_to_common": -9833000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 175526000, "total_current_assets": 239027000, "total_assets": 787545000, "short_term_debt": 13030000, "long_term_debt": null, "total_debt": 13030000, "total_liabilities": 270412000, "total_equity": 517133000, "shares_outstanding": 104676000, "goodwill_and_intangibles": 77444000 }, "cash_flow": { "operating_cash_flow": -14082000, "capital_expenditure": 21071000, "free_cash_flow": 6989000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 66412, "ticker_id": 5922, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:35.008081+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-28180000", "ebitda": "-12836000", "netIncome": "-9833000", "grossProfit": "6841000", "depreciation": "None", "totalRevenue": "55158000", "costOfRevenue": "48317000", "interestIncome": "2273000", "incomeBeforeTax": "-28180000", "interestExpense": "0", "operatingIncome": "-32370000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "13000", "reportedCurrency": "USD", "netInterestIncome": "2273000", "nonInterestIncome": "None", "operatingExpenses": "39211000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48317000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15344000", "sellingGeneralAndAdministrative": "34226000", "netIncomeFromContinuingOperations": "-28193000" }, "balance": { "goodwill": "31052000", "inventory": "1", "commonStock": "31000", "currentDebt": "None", "investments": "None", "totalAssets": "787545000", "longTermDebt": "None", "shortTermDebt": "13030000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "46392000", "reportedCurrency": "USD", "retainedEarnings": "-67114000", "totalLiabilities": "270412000", "otherCurrentAssets": "16143000", "totalCurrentAssets": "239027000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47358000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "548518000", "currentAccountsPayable": "10087000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "75554000", "totalShareholderEquity": "517133000", "capitalLeaseObligations": "75554000", "otherCurrentLiabilities": "28610000", "totalCurrentLiabilities": "81625000", "otherNonCurrentLiabilities": "38549000", "totalNonCurrentLiabilities": "188786999", "cashAndShortTermInvestments": "175526000", "commonStockSharesOutstanding": "104676000", "intangibleAssetsExcludingGoodwill": "46392000", "cashAndCashEquivalentsAtCarryingValue": "175526000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9833000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-14082000", "capitalExpenditures": "21071000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1485000", "cashflowFromInvestment": "-21023000", "stockBasedCompensation": "4701000", "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": "15344000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 55158000, "cost_of_revenue": 48317000, "gross_profit": 6841000, "research_and_development": null, "selling_general_admin": 34226000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -28180000, "depreciation_amortisation": 15344000, "ebitda": -12836000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -28180000, "tax_provision": 13000, "effective_tax_rate": null, "net_income": -9833000, "net_income_continuing_ops": -28193000, "net_income_to_common": -9833000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 175526000, "short_term_investments": null, "net_receivables": 47358000, "inventory": 1, "other_current_assets": null, "total_current_assets": 239027000, "net_ppe": null, "goodwill": 31052000, "intangible_assets": 46392000, "goodwill_and_intangibles": 77444000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 548518000, "total_assets": 787545000, "short_term_debt": 13030000, "accounts_payable": 10087000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 81625000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 188786999, "total_liabilities": 270412000, "total_debt": 13030000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -67114000, "total_equity": 517133000, "shares_outstanding": 104676000, "operating_cash_flow": -14082000, "stock_based_compensation": 4701000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21071000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21023000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1485000, "free_cash_flow": 6989000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-28180000", "ebitda": "-12836000", "netIncome": "-9833000", "grossProfit": "6841000", "depreciation": "None", "totalRevenue": "55158000", "costOfRevenue": "48317000", "interestIncome": "2273000", "incomeBeforeTax": "-28180000", "interestExpense": "0", "operatingIncome": "-32370000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "13000", "reportedCurrency": "USD", "netInterestIncome": "2273000", "nonInterestIncome": "None", "operatingExpenses": "39211000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48317000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15344000", "sellingGeneralAndAdministrative": "34226000", "netIncomeFromContinuingOperations": "-28193000" }, "balance": { "goodwill": "31052000", "inventory": "1", "commonStock": "31000", "currentDebt": "None", "investments": "None", "totalAssets": "787545000", "longTermDebt": "None", "shortTermDebt": "13030000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "46392000", "reportedCurrency": "USD", "retainedEarnings": "-67114000", "totalLiabilities": "270412000", "otherCurrentAssets": "16143000", "totalCurrentAssets": "239027000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47358000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "548518000", "currentAccountsPayable": "10087000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "75554000", "totalShareholderEquity": "517133000", "capitalLeaseObligations": "75554000", "otherCurrentLiabilities": "28610000", "totalCurrentLiabilities": "81625000", "otherNonCurrentLiabilities": "38549000", "totalNonCurrentLiabilities": "188786999", "cashAndShortTermInvestments": "175526000", "commonStockSharesOutstanding": "104676000", "intangibleAssetsExcludingGoodwill": "46392000", "cashAndCashEquivalentsAtCarryingValue": "175526000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9833000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-14082000", "capitalExpenditures": "21071000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1485000", "cashflowFromInvestment": "-21023000", "stockBasedCompensation": "4701000", "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": "15344000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:35.008081+00:00", "is_restated": false, "income_statement": { "revenue": 49994000, "cost_of_revenue": 46454000, "gross_profit": 3540000, "ebit": -36589000, "ebitda": -21414000, "pretax_income": -36589000, "tax_provision": -23985000, "net_income": -12604000, "net_income_to_common": -12604000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 209146000, "total_current_assets": 266606000, "total_assets": 806614000, "short_term_debt": 12036000, "long_term_debt": null, "total_debt": 12036000, "total_liabilities": 266238999, "total_equity": 540375001, "shares_outstanding": 102874000, "goodwill_and_intangibles": 80049000 }, "cash_flow": { "operating_cash_flow": -7274000, "capital_expenditure": 34811000, "free_cash_flow": 27537000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 66413, "ticker_id": 5922, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:35.008081+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-36589000", "ebitda": "-21414000", "netIncome": "-12604000", "grossProfit": "3540000", "depreciation": "None", "totalRevenue": "49994000", "costOfRevenue": "46454000", "interestIncome": "2659000", "incomeBeforeTax": "-36589000", "interestExpense": "21118000", "operatingIncome": "-40816000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-23985000", "reportedCurrency": "USD", "netInterestIncome": "2659000", "nonInterestIncome": "None", "operatingExpenses": "44356000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46454000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15175000", "sellingGeneralAndAdministrative": "38792000", "netIncomeFromContinuingOperations": "-36589000" }, "balance": { "goodwill": "31052000", "inventory": "None", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "806614000", "longTermDebt": "None", "shortTermDebt": "12036000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "48997000", "reportedCurrency": "USD", "retainedEarnings": "-248547000", "totalLiabilities": "266238999", "otherCurrentAssets": "14081000", "totalCurrentAssets": "266606000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44179000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "540008000", "currentAccountsPayable": "10133000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "68005000", "totalShareholderEquity": "540375001", "capitalLeaseObligations": "68005000", "otherCurrentLiabilities": "44064000", "totalCurrentLiabilities": "89347000", "otherNonCurrentLiabilities": "36441000", "totalNonCurrentLiabilities": "176892000", "cashAndShortTermInvestments": "209146000", "commonStockSharesOutstanding": "102874000", "intangibleAssetsExcludingGoodwill": "48997000", "cashAndCashEquivalentsAtCarryingValue": "209146000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12604000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-6643000", "operatingCashflow": "-7274000", "capitalExpenditures": "34811000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7180000", "cashflowFromInvestment": "-19469000", "stockBasedCompensation": "8701000", "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": "15175000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 49994000, "cost_of_revenue": 46454000, "gross_profit": 3540000, "research_and_development": 5700000, "selling_general_admin": 38792000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -36589000, "depreciation_amortisation": 15175000, "ebitda": -21414000, "interest_expense": 21118000, "interest_income": null, "other_non_operating": null, "pretax_income": -36589000, "tax_provision": -23985000, "effective_tax_rate": null, "net_income": -12604000, "net_income_continuing_ops": -36589000, "net_income_to_common": -12604000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 209146000, "short_term_investments": null, "net_receivables": 44179000, "inventory": null, "other_current_assets": null, "total_current_assets": 266606000, "net_ppe": null, "goodwill": 31052000, "intangible_assets": 48997000, "goodwill_and_intangibles": 80049000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 540008000, "total_assets": 806614000, "short_term_debt": 12036000, "accounts_payable": 10133000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 89347000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 176892000, "total_liabilities": 266238999, "total_debt": 12036000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -248547000, "total_equity": 540375001, "shares_outstanding": 102874000, "operating_cash_flow": -7274000, "stock_based_compensation": 8701000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34811000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19469000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7180000, "free_cash_flow": 27537000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-36589000", "ebitda": "-21414000", "netIncome": "-12604000", "grossProfit": "3540000", "depreciation": "None", "totalRevenue": "49994000", "costOfRevenue": "46454000", "interestIncome": "2659000", "incomeBeforeTax": "-36589000", "interestExpense": "21118000", "operatingIncome": "-40816000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-23985000", "reportedCurrency": "USD", "netInterestIncome": "2659000", "nonInterestIncome": "None", "operatingExpenses": "44356000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46454000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15175000", "sellingGeneralAndAdministrative": "38792000", "netIncomeFromContinuingOperations": "-36589000" }, "balance": { "goodwill": "31052000", "inventory": "None", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "806614000", "longTermDebt": "None", "shortTermDebt": "12036000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "48997000", "reportedCurrency": "USD", "retainedEarnings": "-248547000", "totalLiabilities": "266238999", "otherCurrentAssets": "14081000", "totalCurrentAssets": "266606000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44179000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "540008000", "currentAccountsPayable": "10133000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "68005000", "totalShareholderEquity": "540375001", "capitalLeaseObligations": "68005000", "otherCurrentLiabilities": "44064000", "totalCurrentLiabilities": "89347000", "otherNonCurrentLiabilities": "36441000", "totalNonCurrentLiabilities": "176892000", "cashAndShortTermInvestments": "209146000", "commonStockSharesOutstanding": "102874000", "intangibleAssetsExcludingGoodwill": "48997000", "cashAndCashEquivalentsAtCarryingValue": "209146000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12604000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-6643000", "operatingCashflow": "-7274000", "capitalExpenditures": "34811000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7180000", "cashflowFromInvestment": "-19469000", "stockBasedCompensation": "8701000", "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": "15175000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:35.008081+00:00", "is_restated": false, "income_statement": { "revenue": 35107000, "cost_of_revenue": 34503000, "gross_profit": 604000, "ebit": -36372000, "ebitda": -22778000, "pretax_income": -28257000, "tax_provision": -18536000, "net_income": -9721000, "net_income_to_common": -9721000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 228709000, "total_current_assets": 278339000, "total_assets": 817297000, "short_term_debt": 11438000, "long_term_debt": null, "total_debt": 11438000, "total_liabilities": 248862000, "total_equity": 568435000, "shares_outstanding": 102687000, "goodwill_and_intangibles": 82953000 }, "cash_flow": { "operating_cash_flow": -7256000, "capital_expenditure": 24028000, "free_cash_flow": 16772000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 66415, "ticker_id": 5922, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:35.008081+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-36372000", "ebitda": "-22778000", "netIncome": "-9721000", "grossProfit": "604000", "depreciation": "None", "totalRevenue": "35107000", "costOfRevenue": "34503000", "interestIncome": "2898000", "incomeBeforeTax": "-28257000", "interestExpense": "0", "operatingIncome": "-36372000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-18536000", "reportedCurrency": "USD", "netInterestIncome": "2898000", "nonInterestIncome": "None", "operatingExpenses": "36976000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34503000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13594000", "sellingGeneralAndAdministrative": "32001000", "netIncomeFromContinuingOperations": "-28257000" }, "balance": { "goodwill": "31052000", "inventory": "1", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "817297000", "longTermDebt": "None", "shortTermDebt": "11438000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "51901000", "reportedCurrency": "USD", "retainedEarnings": "-235942000", "totalLiabilities": "248862000", "otherCurrentAssets": "10796000", "totalCurrentAssets": "278339000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "38834000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "538958000", "currentAccountsPayable": "17605000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "55935000", "totalShareholderEquity": "568435000", "capitalLeaseObligations": "55935000", "otherCurrentLiabilities": "43362000", "totalCurrentLiabilities": "92309000", "otherNonCurrentLiabilities": "34289000", "totalNonCurrentLiabilities": "156553000", "cashAndShortTermInvestments": "228709000", "commonStockSharesOutstanding": "102687000", "intangibleAssetsExcludingGoodwill": "51901000", "cashAndCashEquivalentsAtCarryingValue": "228709000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9653000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-5258000", "operatingCashflow": "-7256000", "capitalExpenditures": "24028000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2484000", "cashflowFromInvestment": "-23945000", "stockBasedCompensation": "6101000", "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": "13594000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 35107000, "cost_of_revenue": 34503000, "gross_profit": 604000, "research_and_development": null, "selling_general_admin": 32001000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -36372000, "depreciation_amortisation": 13594000, "ebitda": -22778000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -28257000, "tax_provision": -18536000, "effective_tax_rate": null, "net_income": -9721000, "net_income_continuing_ops": -28257000, "net_income_to_common": -9721000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 228709000, "short_term_investments": null, "net_receivables": 38834000, "inventory": 1, "other_current_assets": null, "total_current_assets": 278339000, "net_ppe": null, "goodwill": 31052000, "intangible_assets": 51901000, "goodwill_and_intangibles": 82953000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 538958000, "total_assets": 817297000, "short_term_debt": 11438000, "accounts_payable": 17605000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 92309000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 156553000, "total_liabilities": 248862000, "total_debt": 11438000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -235942000, "total_equity": 568435000, "shares_outstanding": 102687000, "operating_cash_flow": -7256000, "stock_based_compensation": 6101000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24028000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23945000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2484000, "free_cash_flow": 16772000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-36372000", "ebitda": "-22778000", "netIncome": "-9721000", "grossProfit": "604000", "depreciation": "None", "totalRevenue": "35107000", "costOfRevenue": "34503000", "interestIncome": "2898000", "incomeBeforeTax": "-28257000", "interestExpense": "0", "operatingIncome": "-36372000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-18536000", "reportedCurrency": "USD", "netInterestIncome": "2898000", "nonInterestIncome": "None", "operatingExpenses": "36976000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34503000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13594000", "sellingGeneralAndAdministrative": "32001000", "netIncomeFromContinuingOperations": "-28257000" }, "balance": { "goodwill": "31052000", "inventory": "1", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "817297000", "longTermDebt": "None", "shortTermDebt": "11438000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "51901000", "reportedCurrency": "USD", "retainedEarnings": "-235942000", "totalLiabilities": "248862000", "otherCurrentAssets": "10796000", "totalCurrentAssets": "278339000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "38834000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "538958000", "currentAccountsPayable": "17605000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "55935000", "totalShareholderEquity": "568435000", "capitalLeaseObligations": "55935000", "otherCurrentLiabilities": "43362000", "totalCurrentLiabilities": "92309000", "otherNonCurrentLiabilities": "34289000", "totalNonCurrentLiabilities": "156553000", "cashAndShortTermInvestments": "228709000", "commonStockSharesOutstanding": "102687000", "intangibleAssetsExcludingGoodwill": "51901000", "cashAndCashEquivalentsAtCarryingValue": "228709000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9653000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-5258000", "operatingCashflow": "-7256000", "capitalExpenditures": "24028000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2484000", "cashflowFromInvestment": "-23945000", "stockBasedCompensation": "6101000", "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": "13594000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:35.008081+00:00", "is_restated": false, "income_statement": { "revenue": 50552000, "cost_of_revenue": 45023000, "gross_profit": 5529000, "ebit": -33587000, "ebitda": -21521000, "pretax_income": -21502000, "tax_provision": 37000, "net_income": -7026000, "net_income_to_common": -7026000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 257126000, "total_current_assets": 297146000, "total_assets": 823135000, "short_term_debt": 11150000, "long_term_debt": null, "total_debt": 11150000, "total_liabilities": 232545000, "total_equity": 590590000, "shares_outstanding": 85320000, "goodwill_and_intangibles": 85857000 }, "cash_flow": { "operating_cash_flow": -3182000, "capital_expenditure": 34811000, "free_cash_flow": 31629000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 66416, "ticker_id": 5922, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:35.008081+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-33587000", "ebitda": "-21521000", "netIncome": "-7026000", "grossProfit": "5529000", "depreciation": "None", "totalRevenue": "50552000", "costOfRevenue": "45023000", "interestIncome": "2199000", "incomeBeforeTax": "-21502000", "interestExpense": "0", "operatingIncome": "-33587000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "37000", "reportedCurrency": "USD", "netInterestIncome": "2199000", "nonInterestIncome": "None", "operatingExpenses": "39116000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "12085000", "costofGoodsAndServicesSold": "45023000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12066000", "sellingGeneralAndAdministrative": "34333000", "netIncomeFromContinuingOperations": "-7026000" }, "balance": { "goodwill": "31052000", "inventory": "2783000", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "823135000", "longTermDebt": "None", "shortTermDebt": "11150000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "54805000", "reportedCurrency": "USD", "retainedEarnings": "-192640000", "totalLiabilities": "232545000", "otherCurrentAssets": "6320000", "totalCurrentAssets": "297146000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "525989000", "currentAccountsPayable": "6445000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "383822000", "shortLongTermDebtTotal": "53328000", "totalShareholderEquity": "590590000", "capitalLeaseObligations": "53328000", "otherCurrentLiabilities": "46922000", "totalCurrentLiabilities": "81218000", "otherNonCurrentLiabilities": "140034000", "totalNonCurrentLiabilities": "151327000", "cashAndShortTermInvestments": "257126000", "commonStockSharesOutstanding": "85320000", "intangibleAssetsExcludingGoodwill": "54805000", "cashAndCashEquivalentsAtCarryingValue": "257126000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7026000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "11901000", "operatingCashflow": "-3182000", "capitalExpenditures": "34811000", "changeInReceivables": "6401000", "changeInExchangeRate": "None", "cashflowFromFinancing": "131448000", "cashflowFromInvestment": "-34652000", "stockBasedCompensation": "8495000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "93614000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "129100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12066000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 50552000, "cost_of_revenue": 45023000, "gross_profit": 5529000, "research_and_development": null, "selling_general_admin": 34333000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -33587000, "depreciation_amortisation": 12066000, "ebitda": -21521000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -21502000, "tax_provision": 37000, "effective_tax_rate": null, "net_income": -7026000, "net_income_continuing_ops": -7026000, "net_income_to_common": -7026000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 257126000, "short_term_investments": null, "net_receivables": 33700000, "inventory": 2783000, "other_current_assets": null, "total_current_assets": 297146000, "net_ppe": null, "goodwill": 31052000, "intangible_assets": 54805000, "goodwill_and_intangibles": 85857000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 525989000, "total_assets": 823135000, "short_term_debt": 11150000, "accounts_payable": 6445000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 81218000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 151327000, "total_liabilities": 232545000, "total_debt": 11150000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -192640000, "total_equity": 590590000, "shares_outstanding": 85320000, "operating_cash_flow": -3182000, "stock_based_compensation": 8495000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34811000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34652000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 131448000, "free_cash_flow": 31629000, "net_change_in_cash": 93614000 }, "raw_data": { "income": { "ebit": "-33587000", "ebitda": "-21521000", "netIncome": "-7026000", "grossProfit": "5529000", "depreciation": "None", "totalRevenue": "50552000", "costOfRevenue": "45023000", "interestIncome": "2199000", "incomeBeforeTax": "-21502000", "interestExpense": "0", "operatingIncome": "-33587000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "37000", "reportedCurrency": "USD", "netInterestIncome": "2199000", "nonInterestIncome": "None", "operatingExpenses": "39116000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "12085000", "costofGoodsAndServicesSold": "45023000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12066000", "sellingGeneralAndAdministrative": "34333000", "netIncomeFromContinuingOperations": "-7026000" }, "balance": { "goodwill": "31052000", "inventory": "2783000", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "823135000", "longTermDebt": "None", "shortTermDebt": "11150000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "54805000", "reportedCurrency": "USD", "retainedEarnings": "-192640000", "totalLiabilities": "232545000", "otherCurrentAssets": "6320000", "totalCurrentAssets": "297146000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "525989000", "currentAccountsPayable": "6445000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "383822000", "shortLongTermDebtTotal": "53328000", "totalShareholderEquity": "590590000", "capitalLeaseObligations": "53328000", "otherCurrentLiabilities": "46922000", "totalCurrentLiabilities": "81218000", "otherNonCurrentLiabilities": "140034000", "totalNonCurrentLiabilities": "151327000", "cashAndShortTermInvestments": "257126000", "commonStockSharesOutstanding": "85320000", "intangibleAssetsExcludingGoodwill": "54805000", "cashAndCashEquivalentsAtCarryingValue": "257126000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7026000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "11901000", "operatingCashflow": "-3182000", "capitalExpenditures": "34811000", "changeInReceivables": "6401000", "changeInExchangeRate": "None", "cashflowFromFinancing": "131448000", "cashflowFromInvestment": "-34652000", "stockBasedCompensation": "8495000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "93614000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "129100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12066000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }