{ "ticker": { "uuid": "320ea962-9125-4b5b-912c-5639d39b5ae7", "symbol": "SKIN", "name": "Beauty Health Co", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Household & Personal Products", "page_url": "https://sharemaestro.com/factors/ticker/320ea962-9125-4b5b-912c-5639d39b5ae7/", "api_url": "https://sharemaestro.com/factors/api/tickers/320ea962-9125-4b5b-912c-5639d39b5ae7/" }, "ticker_metadata": { "id": 8238, "uuid": "320ea962-9125-4b5b-912c-5639d39b5ae7", "symbol": "SKIN", "name": "Beauty Health Co", "asset_type": "equity", "market_cap": 101814000, "stock_exchange_id": 2, "industry": "Household & Personal Products", "sector": "Consumer Defensive", "description": "Edge Systems, LLC designs, develops, manufactures, markets and sells aesthetic products and technologies. The company is headquartered in Signal Hill, California with a location in Long Beach, California.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "320ea962-9125-4b5b-912c-5639d39b5ae7", "symbol": "SKIN", "name": "Beauty Health Co", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Household & Personal Products", "page_url": "https://sharemaestro.com/factors/ticker/320ea962-9125-4b5b-912c-5639d39b5ae7/", "api_url": "https://sharemaestro.com/factors/api/tickers/320ea962-9125-4b5b-912c-5639d39b5ae7/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.77, "value": 0.88, "quality": 0.74, "momentum": 0.01, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 0.61, "market_cap": 79838578.02, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1913, "shareholder_yield": 0, "roe": -0.1091, "piotroski_f_score": 7, "momentum_12_1": -0.6375, "volatility_252d": 0.9203 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:23.802927+00:00", "batch_id": "" }, "size": { "price_close": 0.6076, "market_cap": 79838578.0248, "market_cap_usd": 79838578.0248, "enterprise_value": 223816578.0248, "shares_outstanding": 131399898, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.4464, "ptbv_ratio": null, "ps_ratio": 0.2696, "pcf_ratio": 2.7592, "pfcf_ratio": 2.5175, "ev_ebitda": 5.2276, "ev_ebit": 12.2351, "ev_sales": 0.7559, "ev_fcf": 7.0576, "earnings_yield": null, "fcf_yield": 0.1417, "price_to_sales": 0.2696, "price_to_book": 1.4464, "price_to_cashflow": 2.7592, "ebitda_to_ev": 0.1913, "sales_yield": 1.323 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.649, "operating_margin": 0.0618, "net_margin": -0.0203, "ebitda_margin": 0.1446, "fcf_margin": 0.1071, "roe": -0.1091, "roa": -0.0127, "roic": 0.0689, "roc_greenblatt": null, "asset_turnover": 0.6258, "cash_conversion": -5.2653, "accruals_ratio": -0.0739, "sbc_to_revenue": 0.0453, "piotroski_f_score": 7, "altman_z_score": -0.372, "earnings_stability_5y": 2.0534, "revenue_stability_5y": 0.3711, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4061, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 7.5725, "net_debt_to_ebitda": 3.3629, "debt_to_assets": 0.7362, "interest_coverage": 0.7894, "current_ratio": 1.7893, "quick_ratio": 1.482, "net_debt": 143978000, "local_beta": -0.0003, "volatility_252d": 0.9203, "volatility_60d": 1.8087, "max_drawdown_12m": -0.7708, "risk_adjusted_momentum": -0.6927 }, "growth": { "revenue_growth_1y": -0.0817, "revenue_growth_3y_cagr": -0.0632, "revenue_growth_5y_cagr": 0.2036, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.2471, "book_value_growth_1y": 0.2376, "revenue_growth": -0.0817, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0476, "price_return_3m": -0.467, "price_return_6m": -0.5838, "price_return_9m": -0.7036, "price_return_12m": -0.6202, "price_return_12m_ex1m": -0.6375, "momentum_6m": -0.5838, "momentum_12m": -0.6202, "momentum_12_1": -0.6375, "distance_from_52w_high": -0.7598, "distance_from_52w_low": 0.0476, "relative_strength": -0.7782 }, "raw_ttm": { "revenue_ttm": 296110000, "gross_profit_ttm": 192184000, "ebit_ttm": 18292999, "ebitda_ttm": 42813999, "net_income_ttm": -6023000, "eps_diluted_ttm": -0.0458, "operating_cash_flow_ttm": 28935000, "capital_expenditure_ttm": 2778000, "fcf_ttm": 31713000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 23174000, "cash_and_equivalents": 204400000, "total_current_assets": 277700000, "total_current_liabilities": 155200000, "net_ppe": null, "total_assets": 473200000, "total_debt": 348378000, "total_equity": 55200000, "net_working_capital": 25202000, "book_value_per_share": 0.4201, "retained_earnings": -524100000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -103799999, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 37, "rank_ptbv": 50, "rank_ps": 7, "rank_pcf": 8, "rank_ev_ebitda": 13, "rank_ev_ebit": 49, "rank_earnings_yield": 50, "rank_fcf_yield": 26, "rank_dividend_yield": 62, "rank_shareholder_yield": 62, "rank_total_yield": 62, "rank_roe": 80, "rank_roc": 50, "rank_roic": 52, "rank_gross_margin": 28, "rank_fcf_margin": 68, "rank_piotroski": 10, "rank_accruals": 30, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 89, "rank_momentum_12m": 98, "rank_momentum_12m_ex1m": 98, "rank_relative_strength": 98 }, "composites": { "value_composite": 12, "quality_composite": 26, "momentum_composite": 99, "growth_composite": 84, "yield_composite": 75, "svqf_composite": 68, "vc1_composite": 7, "vc2_composite": 10, "vc3_composite": 10, "trending_value_composite": 98, "overall_composite": 23, "quality_value_composite": 0.807, "os_score": 0.77, "value_percentile": 0.88, "quality_percentile": 0.74, "momentum_percentile": 0.01, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 86, "all_cap_buyback_rank": 88, "small_cap_core_rank": 12, "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": 98, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 418, "ticker_id": 8238, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:23.802927+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.6076, "market_cap": 79838578.0248, "market_cap_usd": 79838578.0248, "enterprise_value": 223816578.0248, "shares_outstanding": 131399898, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.44635105, "ptbv_ratio": null, "ps_ratio": 0.26962473, "pcf_ratio": 2.75923892, "pfcf_ratio": 2.5175347, "ev_ebitda": 5.22764944, "ev_ebit": 12.23509486, "ev_sales": 0.7558562, "ev_fcf": 7.0575656, "earnings_yield": null, "fcf_yield": 0.14169192, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.64902908, "operating_margin": 0.06177771, "net_margin": -0.02034041, "ebitda_margin": 0.14458816, "fcf_margin": 0.10709871, "roe": -0.10911232, "roa": -0.01272823, "roic": 0.06888185, "roc_greenblatt": null, "asset_turnover": 0.62576078, "cash_conversion": -5.26531629, "accruals_ratio": -0.07387574, "sbc_to_revenue": 0.04534464, "debt_to_equity": 7.57246377, "net_debt_to_ebitda": 3.36287204, "debt_to_assets": 0.73621724, "interest_coverage": 0.78937598, "current_ratio": 1.78930412, "quick_ratio": 1.48195876, "net_debt": 143978000, "revenue_growth_1y": -0.08174689, "revenue_growth_3y_cagr": -0.06320803, "revenue_growth_5y_cagr": 0.20358332, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.24709765, "book_value_growth_1y": 0.23761201, "piotroski_f_score": 7, "altman_z_score": -0.37200759, "earnings_stability_5y": 2.053361, "revenue_stability_5y": 0.371125, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04758621, "price_return_3m": -0.46701754, "price_return_6m": -0.58383562, "price_return_9m": -0.70360976, "price_return_12m": -0.62025, "price_return_12m_ex1m": -0.6375, "distance_from_52w_high": -0.7598419, "distance_from_52w_low": 0.04758621, "relative_strength": -0.77819105, "local_beta": -0.0003, "volatility_252d": 0.920338, "volatility_60d": 1.808747, "max_drawdown_12m": -0.77075099, "revenue_ttm": 296110000, "gross_profit_ttm": 192184000, "ebit_ttm": 18292999, "ebitda_ttm": 42813999, "net_income_ttm": -6023000, "eps_diluted_ttm": -0.04583717, "operating_cash_flow_ttm": 28935000, "capital_expenditure_ttm": 2778000, "fcf_ttm": 31713000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 23174000, "cash_and_equivalents": 204400000, "total_current_assets": 277700000, "total_current_liabilities": 155200000, "net_ppe": null, "total_assets": 473200000, "total_debt": 348378000, "total_equity": 55200000, "net_working_capital": 25202000, "book_value_per_share": 0.42009165, "retained_earnings": -524100000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -103799999, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 50, "rank_pb": 37, "rank_ptbv": 50, "rank_ps": 7, "rank_pcf": 8, "rank_ev_ebitda": 13, "rank_ev_ebit": 49, "rank_earnings_yield": 50, "rank_fcf_yield": 26, "rank_dividend_yield": 62, "rank_shareholder_yield": 62, "rank_total_yield": 62, "rank_roe": 80, "rank_roc": 50, "rank_roic": 52, "rank_gross_margin": 28, "rank_fcf_margin": 68, "rank_piotroski": 10, "rank_accruals": 30, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 89, "rank_momentum_12m": 98, "rank_momentum_12m_ex1m": 98, "rank_relative_strength": 98, "value_composite": 12, "quality_composite": 26, "momentum_composite": 99, "growth_composite": 84, "yield_composite": 75, "svqf_composite": 68, "vc1_composite": 7, "vc2_composite": 10, "vc3_composite": 10, "trending_value_composite": 98, "overall_composite": 23, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 86, "all_cap_buyback_rank": 88, "small_cap_core_rank": 12, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 0.61, "os": 0.77, "value": 0.88, "quality": 0.74, "momentum": 0.01, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.1091, "momentum_12_1": -0.6375, "complete_fields": { "id": 418, "ticker_id": 8238, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:23.802927+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.6076, "market_cap": 79838578.0248, "market_cap_usd": 79838578.0248, "enterprise_value": 223816578.0248, "shares_outstanding": 131399898, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.44635105, "ptbv_ratio": null, "ps_ratio": 0.26962473, "pcf_ratio": 2.75923892, "pfcf_ratio": 2.5175347, "ev_ebitda": 5.22764944, "ev_ebit": 12.23509486, "ev_sales": 0.7558562, "ev_fcf": 7.0575656, "earnings_yield": null, "fcf_yield": 0.14169192, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.64902908, "operating_margin": 0.06177771, "net_margin": -0.02034041, "ebitda_margin": 0.14458816, "fcf_margin": 0.10709871, "roe": -0.10911232, "roa": -0.01272823, "roic": 0.06888185, "roc_greenblatt": null, "asset_turnover": 0.62576078, "cash_conversion": -5.26531629, "accruals_ratio": -0.07387574, "sbc_to_revenue": 0.04534464, "debt_to_equity": 7.57246377, "net_debt_to_ebitda": 3.36287204, "debt_to_assets": 0.73621724, "interest_coverage": 0.78937598, "current_ratio": 1.78930412, "quick_ratio": 1.48195876, "net_debt": 143978000, "revenue_growth_1y": -0.08174689, "revenue_growth_3y_cagr": -0.06320803, "revenue_growth_5y_cagr": 0.20358332, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.24709765, "book_value_growth_1y": 0.23761201, "piotroski_f_score": 7, "altman_z_score": -0.37200759, "earnings_stability_5y": 2.053361, "revenue_stability_5y": 0.371125, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04758621, "price_return_3m": -0.46701754, "price_return_6m": -0.58383562, "price_return_9m": -0.70360976, "price_return_12m": -0.62025, "price_return_12m_ex1m": -0.6375, "distance_from_52w_high": -0.7598419, "distance_from_52w_low": 0.04758621, "relative_strength": -0.77819105, "local_beta": -0.0003, "volatility_252d": 0.920338, "volatility_60d": 1.808747, "max_drawdown_12m": -0.77075099, "revenue_ttm": 296110000, "gross_profit_ttm": 192184000, "ebit_ttm": 18292999, "ebitda_ttm": 42813999, "net_income_ttm": -6023000, "eps_diluted_ttm": -0.04583717, "operating_cash_flow_ttm": 28935000, "capital_expenditure_ttm": 2778000, "fcf_ttm": 31713000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 23174000, "cash_and_equivalents": 204400000, "total_current_assets": 277700000, "total_current_liabilities": 155200000, "net_ppe": null, "total_assets": 473200000, "total_debt": 348378000, "total_equity": 55200000, "net_working_capital": 25202000, "book_value_per_share": 0.42009165, "retained_earnings": -524100000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -103799999, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 50, "rank_pb": 37, "rank_ptbv": 50, "rank_ps": 7, "rank_pcf": 8, "rank_ev_ebitda": 13, "rank_ev_ebit": 49, "rank_earnings_yield": 50, "rank_fcf_yield": 26, "rank_dividend_yield": 62, "rank_shareholder_yield": 62, "rank_total_yield": 62, "rank_roe": 80, "rank_roc": 50, "rank_roic": 52, "rank_gross_margin": 28, "rank_fcf_margin": 68, "rank_piotroski": 10, "rank_accruals": 30, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 89, "rank_momentum_12m": 98, "rank_momentum_12m_ex1m": 98, "rank_relative_strength": 98, "value_composite": 12, "quality_composite": 26, "momentum_composite": 99, "growth_composite": 84, "yield_composite": 75, "svqf_composite": 68, "vc1_composite": 7, "vc2_composite": 10, "vc3_composite": 10, "trending_value_composite": 98, "overall_composite": 23, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 86, "all_cap_buyback_rank": 88, "small_cap_core_rank": 12, "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": "2026-06-06T23:28:19.154417+00:00", "is_restated": false, "income_statement": { "revenue": 300790000, "cost_of_revenue": 104426000, "gross_profit": 196364000, "ebit": 13388000, "ebitda": 38737000, "pretax_income": -5938000, "tax_provision": 3581000, "net_income": -9519000, "net_income_to_common": -9519000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 232700000, "total_current_assets": 309500000, "total_assets": 499800000, "short_term_debt": 129086999, "long_term_debt": 240431000, "total_debt": 369517999, "total_liabilities": 438700000, "total_equity": 61100000, "shares_outstanding": 135798202, "goodwill_and_intangibles": 162400000 }, "cash_flow": { "operating_cash_flow": 37500000, "capital_expenditure": 303000, "free_cash_flow": 37803000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170325, "ticker_id": 8238, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:19.154417+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13388000", "ebitda": "38737000", "netIncome": "-9519000", "grossProfit": "196364000", "depreciation": "None", "totalRevenue": "300790000", "costOfRevenue": "104426000", "interestIncome": "8954000", "incomeBeforeTax": "-5938000", "interestExpense": "19326000", "operatingIncome": "-20803000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3581000", "reportedCurrency": "USD", "netInterestIncome": "-10372000", "nonInterestIncome": "None", "operatingExpenses": "217167000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5628000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "104426000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25349000", "sellingGeneralAndAdministrative": "117949000", "netIncomeFromContinuingOperations": "-9519000" }, "balance": { "goodwill": "126600000", "inventory": "48000000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "499800000", "longTermDebt": "240431000", "shortTermDebt": "129086999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "35800000", "reportedCurrency": "USD", "retainedEarnings": "-517500000", "totalLiabilities": "438700000", "otherCurrentAssets": "5363000", "totalCurrentAssets": "309500000", "currentLongTermDebt": "123959000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "23437000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "190300000", "currentAccountsPayable": "15600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "378700000", "totalShareholderEquity": "61100000", "capitalLeaseObligations": "14366000", "otherCurrentLiabilities": "40413000", "totalCurrentLiabilities": "186300000", "otherNonCurrentLiabilities": "2410000", "totalNonCurrentLiabilities": "252472000", "cashAndShortTermInvestments": "232700000", "commonStockSharesOutstanding": "135798202", "intangibleAssetsExcludingGoodwill": "35800000", "cashAndCashEquivalentsAtCarryingValue": "232700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "15800000", "operatingCashflow": "37500000", "capitalExpenditures": "303000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-174900000", "cashflowFromInvestment": "-5163000", "stockBasedCompensation": "14824000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25349000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 300790000, "cost_of_revenue": 104426000, "gross_profit": 196364000, "research_and_development": 5628000, "selling_general_admin": 117949000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13388000, "depreciation_amortisation": 25349000, "ebitda": 38737000, "interest_expense": 19326000, "interest_income": null, "other_non_operating": null, "pretax_income": -5938000, "tax_provision": 3581000, "effective_tax_rate": null, "net_income": -9519000, "net_income_continuing_ops": -9519000, "net_income_to_common": -9519000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 232700000, "short_term_investments": null, "net_receivables": 23437000, "inventory": 48000000, "other_current_assets": null, "total_current_assets": 309500000, "net_ppe": null, "goodwill": 126600000, "intangible_assets": 35800000, "goodwill_and_intangibles": 162400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 190300000, "total_assets": 499800000, "short_term_debt": 129086999, "accounts_payable": 15600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 186300000, "long_term_debt": 240431000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 252472000, "total_liabilities": 438700000, "total_debt": 369517999, "preferred_stock": null, "minority_interest": null, "retained_earnings": -517500000, "total_equity": 61100000, "shares_outstanding": 135798202, "operating_cash_flow": 37500000, "stock_based_compensation": 14824000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 303000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5163000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -174900000, "free_cash_flow": 37803000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13388000", "ebitda": "38737000", "netIncome": "-9519000", "grossProfit": "196364000", "depreciation": "None", "totalRevenue": "300790000", "costOfRevenue": "104426000", "interestIncome": "8954000", "incomeBeforeTax": "-5938000", "interestExpense": "19326000", "operatingIncome": "-20803000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3581000", "reportedCurrency": "USD", "netInterestIncome": "-10372000", "nonInterestIncome": "None", "operatingExpenses": "217167000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5628000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "104426000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25349000", "sellingGeneralAndAdministrative": "117949000", "netIncomeFromContinuingOperations": "-9519000" }, "balance": { "goodwill": "126600000", "inventory": "48000000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "499800000", "longTermDebt": "240431000", "shortTermDebt": "129086999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "35800000", "reportedCurrency": "USD", "retainedEarnings": "-517500000", "totalLiabilities": "438700000", "otherCurrentAssets": "5363000", "totalCurrentAssets": "309500000", "currentLongTermDebt": "123959000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "23437000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "190300000", "currentAccountsPayable": "15600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "378700000", "totalShareholderEquity": "61100000", "capitalLeaseObligations": "14366000", "otherCurrentLiabilities": "40413000", "totalCurrentLiabilities": "186300000", "otherNonCurrentLiabilities": "2410000", "totalNonCurrentLiabilities": "252472000", "cashAndShortTermInvestments": "232700000", "commonStockSharesOutstanding": "135798202", "intangibleAssetsExcludingGoodwill": "35800000", "cashAndCashEquivalentsAtCarryingValue": "232700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "15800000", "operatingCashflow": "37500000", "capitalExpenditures": "303000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-174900000", "cashflowFromInvestment": "-5163000", "stockBasedCompensation": "14824000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25349000", "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": "2026-06-06T23:28:19.154417+00:00", "is_restated": false, "income_statement": { "revenue": 334294000, "cost_of_revenue": 151998000, "gross_profit": 182296000, "ebit": -19138000, "ebitda": 10339000, "pretax_income": -29550000, "tax_provision": -452000, "net_income": -29098000, "net_income_to_common": -29098000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 370063000, "total_current_assets": 477124000, "total_assets": 685683000, "short_term_debt": 5147000, "long_term_debt": 552198000, "total_debt": 557345000, "total_liabilities": 633880000, "total_equity": 51803000, "shares_outstanding": 142492575, "goodwill_and_intangibles": 171011000 }, "cash_flow": { "operating_cash_flow": 16134000, "capital_expenditure": 6794000, "free_cash_flow": 22928000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170330, "ticker_id": 8238, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:19.154417+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-19138000", "ebitda": "10339000", "netIncome": "-29098000", "grossProfit": "182296000", "depreciation": "None", "totalRevenue": "334294000", "costOfRevenue": "151998000", "interestIncome": "16644000", "incomeBeforeTax": "-29550000", "interestExpense": "10412000", "operatingIncome": "-67774000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-452000", "reportedCurrency": "USD", "netInterestIncome": "6232000", "nonInterestIncome": "None", "operatingExpenses": "250070000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6296000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "151998000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29477000", "sellingGeneralAndAdministrative": "125463000", "netIncomeFromContinuingOperations": "-29098000" }, "balance": { "goodwill": "123499000", "inventory": "69113000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "685683000", "longTermDebt": "552198000", "shortTermDebt": "5147000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "47512000", "reportedCurrency": "USD", "retainedEarnings": "-507965000", "totalLiabilities": "633880000", "otherCurrentAssets": "9487000", "totalCurrentAssets": "477124000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "28461000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "208559000", "currentAccountsPayable": "21941000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "568158000", "totalShareholderEquity": "51803000", "capitalLeaseObligations": "15960000", "otherCurrentLiabilities": "19311000", "totalCurrentLiabilities": "68152000", "otherNonCurrentLiabilities": "1833000", "totalNonCurrentLiabilities": "565728000", "cashAndShortTermInvestments": "370063000", "commonStockSharesOutstanding": "142492575", "intangibleAssetsExcludingGoodwill": "47512000", "cashAndCashEquivalentsAtCarryingValue": "370063000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29098000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-10500000", "operatingCashflow": "16134000", "capitalExpenditures": "6794000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-158341000", "cashflowFromInvestment": "-6794000", "stockBasedCompensation": "26696000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1957000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33680000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 334294000, "cost_of_revenue": 151998000, "gross_profit": 182296000, "research_and_development": 6296000, "selling_general_admin": 125463000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -19138000, "depreciation_amortisation": 29477000, "ebitda": 10339000, "interest_expense": 10412000, "interest_income": null, "other_non_operating": null, "pretax_income": -29550000, "tax_provision": -452000, "effective_tax_rate": null, "net_income": -29098000, "net_income_continuing_ops": -29098000, "net_income_to_common": -29098000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 370063000, "short_term_investments": null, "net_receivables": 28461000, "inventory": 69113000, "other_current_assets": null, "total_current_assets": 477124000, "net_ppe": null, "goodwill": 123499000, "intangible_assets": 47512000, "goodwill_and_intangibles": 171011000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 208559000, "total_assets": 685683000, "short_term_debt": 5147000, "accounts_payable": 21941000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 68152000, "long_term_debt": 552198000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 565728000, "total_liabilities": 633880000, "total_debt": 557345000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -507965000, "total_equity": 51803000, "shares_outstanding": 142492575, "operating_cash_flow": 16134000, "stock_based_compensation": 26696000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6794000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6794000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -158341000, "free_cash_flow": 22928000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-19138000", "ebitda": "10339000", "netIncome": "-29098000", "grossProfit": "182296000", "depreciation": "None", "totalRevenue": "334294000", "costOfRevenue": "151998000", "interestIncome": "16644000", "incomeBeforeTax": "-29550000", "interestExpense": "10412000", "operatingIncome": "-67774000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-452000", "reportedCurrency": "USD", "netInterestIncome": "6232000", "nonInterestIncome": "None", "operatingExpenses": "250070000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6296000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "151998000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29477000", "sellingGeneralAndAdministrative": "125463000", "netIncomeFromContinuingOperations": "-29098000" }, "balance": { "goodwill": "123499000", "inventory": "69113000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "685683000", "longTermDebt": "552198000", "shortTermDebt": "5147000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "47512000", "reportedCurrency": "USD", "retainedEarnings": "-507965000", "totalLiabilities": "633880000", "otherCurrentAssets": "9487000", "totalCurrentAssets": "477124000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "28461000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "208559000", "currentAccountsPayable": "21941000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "568158000", "totalShareholderEquity": "51803000", "capitalLeaseObligations": "15960000", "otherCurrentLiabilities": "19311000", "totalCurrentLiabilities": "68152000", "otherNonCurrentLiabilities": "1833000", "totalNonCurrentLiabilities": "565728000", "cashAndShortTermInvestments": "370063000", "commonStockSharesOutstanding": "142492575", "intangibleAssetsExcludingGoodwill": "47512000", "cashAndCashEquivalentsAtCarryingValue": "370063000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29098000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-10500000", "operatingCashflow": "16134000", "capitalExpenditures": "6794000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-158341000", "cashflowFromInvestment": "-6794000", "stockBasedCompensation": "26696000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1957000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33680000", "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": "2026-06-06T23:28:19.154417+00:00", "is_restated": false, "income_statement": { "revenue": 397991000, "cost_of_revenue": 242878000, "gross_profit": 155113000, "ebit": -88240000, "ebitda": -53565000, "pretax_income": -101889000, "tax_provision": -1773000, "net_income": -100116000, "net_income_to_common": -100116000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 523025000, "total_current_assets": 698252000, "total_assets": 929113000, "short_term_debt": 4598000, "long_term_debt": 738372000, "total_debt": 742970000, "total_liabilities": 869723000, "total_equity": 59390000, "shares_outstanding": 131680605, "goodwill_and_intangibles": 187941000 }, "cash_flow": { "operating_cash_flow": 21750000, "capital_expenditure": 13049000, "free_cash_flow": 34799000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170335, "ticker_id": 8238, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:19.154417+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-88240000", "ebitda": "-53565000", "netIncome": "-100116000", "grossProfit": "155113000", "depreciation": "None", "totalRevenue": "397991000", "costOfRevenue": "242878000", "interestIncome": "23173000", "incomeBeforeTax": "-101889000", "interestExpense": "13649000", "operatingIncome": "-130917000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1773000", "reportedCurrency": "USD", "netInterestIncome": "9524000", "nonInterestIncome": "None", "operatingExpenses": "286030000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10102000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "242878000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34675000", "sellingGeneralAndAdministrative": "131432000", "netIncomeFromContinuingOperations": "-100116000" }, "balance": { "goodwill": "125818000", "inventory": "91321000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "929113000", "longTermDebt": "738372000", "shortTermDebt": "4598000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "62123000", "reportedCurrency": "USD", "retainedEarnings": "-478867000", "totalLiabilities": "869723000", "otherCurrentAssets": "28877000", "totalCurrentAssets": "698252000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "55029000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "230861000", "currentAccountsPayable": "44768000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "752289000", "totalShareholderEquity": "59390000", "capitalLeaseObligations": "13917000", "otherCurrentLiabilities": "47004000", "totalCurrentLiabilities": "115008000", "otherNonCurrentLiabilities": "2767000", "totalNonCurrentLiabilities": "754715000", "cashAndShortTermInvestments": "523025000", "commonStockSharesOutstanding": "131680605", "intangibleAssetsExcludingGoodwill": "62123000", "cashAndCashEquivalentsAtCarryingValue": "523025000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-100116000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "19568000", "operatingCashflow": "21750000", "capitalExpenditures": "13049000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37448000", "cashflowFromInvestment": "-31507000", "stockBasedCompensation": "22544000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32395000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34675000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 397991000, "cost_of_revenue": 242878000, "gross_profit": 155113000, "research_and_development": 10102000, "selling_general_admin": 131432000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -88240000, "depreciation_amortisation": 34675000, "ebitda": -53565000, "interest_expense": 13649000, "interest_income": null, "other_non_operating": null, "pretax_income": -101889000, "tax_provision": -1773000, "effective_tax_rate": null, "net_income": -100116000, "net_income_continuing_ops": -100116000, "net_income_to_common": -100116000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 523025000, "short_term_investments": null, "net_receivables": 55029000, "inventory": 91321000, "other_current_assets": null, "total_current_assets": 698252000, "net_ppe": null, "goodwill": 125818000, "intangible_assets": 62123000, "goodwill_and_intangibles": 187941000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 230861000, "total_assets": 929113000, "short_term_debt": 4598000, "accounts_payable": 44768000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 115008000, "long_term_debt": 738372000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 754715000, "total_liabilities": 869723000, "total_debt": 742970000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -478867000, "total_equity": 59390000, "shares_outstanding": 131680605, "operating_cash_flow": 21750000, "stock_based_compensation": 22544000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13049000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31507000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -37448000, "free_cash_flow": 34799000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-88240000", "ebitda": "-53565000", "netIncome": "-100116000", "grossProfit": "155113000", "depreciation": "None", "totalRevenue": "397991000", "costOfRevenue": "242878000", "interestIncome": "23173000", "incomeBeforeTax": "-101889000", "interestExpense": "13649000", "operatingIncome": "-130917000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1773000", "reportedCurrency": "USD", "netInterestIncome": "9524000", "nonInterestIncome": "None", "operatingExpenses": "286030000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10102000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "242878000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34675000", "sellingGeneralAndAdministrative": "131432000", "netIncomeFromContinuingOperations": "-100116000" }, "balance": { "goodwill": "125818000", "inventory": "91321000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "929113000", "longTermDebt": "738372000", "shortTermDebt": "4598000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "62123000", "reportedCurrency": "USD", "retainedEarnings": "-478867000", "totalLiabilities": "869723000", "otherCurrentAssets": "28877000", "totalCurrentAssets": "698252000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "55029000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "230861000", "currentAccountsPayable": "44768000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "752289000", "totalShareholderEquity": "59390000", "capitalLeaseObligations": "13917000", "otherCurrentLiabilities": "47004000", "totalCurrentLiabilities": "115008000", "otherNonCurrentLiabilities": "2767000", "totalNonCurrentLiabilities": "754715000", "cashAndShortTermInvestments": "523025000", "commonStockSharesOutstanding": "131680605", "intangibleAssetsExcludingGoodwill": "62123000", "cashAndCashEquivalentsAtCarryingValue": "523025000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-100116000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "19568000", "operatingCashflow": "21750000", "capitalExpenditures": "13049000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37448000", "cashflowFromInvestment": "-31507000", "stockBasedCompensation": "22544000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32395000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34675000", "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": "2026-06-06T23:28:19.154417+00:00", "is_restated": false, "income_statement": { "revenue": 365876000, "cost_of_revenue": 117097000, "gross_profit": 248779000, "ebit": 58731000, "ebitda": 81604000, "pretax_income": 45339000, "tax_provision": 1115000, "net_income": 44224000, "net_income_to_common": 44224000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 568197000, "total_current_assets": 783275000, "total_assets": 1003083000, "short_term_debt": 4958000, "long_term_debt": 734143000, "total_debt": 739101000, "total_liabilities": 836030000, "total_equity": 167053000, "shares_outstanding": 148506312, "goodwill_and_intangibles": 170979000 }, "cash_flow": { "operating_cash_flow": -106600000, "capital_expenditure": 17394000, "free_cash_flow": -89206000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170340, "ticker_id": 8238, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:19.154417+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "58731000", "ebitda": "81604000", "netIncome": "44224000", "grossProfit": "248779000", "depreciation": "None", "totalRevenue": "365876000", "costOfRevenue": "117097000", "interestIncome": "9175000", "incomeBeforeTax": "45339000", "interestExpense": "13392000", "operatingIncome": "-25841000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1115000", "reportedCurrency": "USD", "netInterestIncome": "-4217000", "nonInterestIncome": "None", "operatingExpenses": "274620000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8444000", "otherNonOperatingIncome": "82704000", "costofGoodsAndServicesSold": "117097000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22873000", "sellingGeneralAndAdministrative": "106100000", "netIncomeFromContinuingOperations": "44384000" }, "balance": { "goodwill": "124593000", "inventory": "109656000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "1003083000", "longTermDebt": "734143000", "shortTermDebt": "4958000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "46386000", "reportedCurrency": "USD", "retainedEarnings": "-378751000", "totalLiabilities": "836030000", "otherCurrentAssets": "27648000", "totalCurrentAssets": "783275000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "77774000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "219808000", "currentAccountsPayable": "28467000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "33821000", "shortLongTermDebtTotal": "751790000", "totalShareholderEquity": "167053000", "capitalLeaseObligations": "17647000", "otherCurrentLiabilities": "26445000", "totalCurrentLiabilities": "71714000", "otherNonCurrentLiabilities": "28162000", "totalNonCurrentLiabilities": "764316000", "cashAndShortTermInvestments": "568197000", "commonStockSharesOutstanding": "148506312", "intangibleAssetsExcludingGoodwill": "46386000", "cashAndCashEquivalentsAtCarryingValue": "568197000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44384000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-82097000", "operatingCashflow": "-106600000", "capitalExpenditures": "17394000", "changeInReceivables": "-32025000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-205242000", "cashflowFromInvestment": "-18869000", "stockBasedCompensation": "28495000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-330711000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-160000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22016000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 365876000, "cost_of_revenue": 117097000, "gross_profit": 248779000, "research_and_development": 8444000, "selling_general_admin": 106100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 58731000, "depreciation_amortisation": 22873000, "ebitda": 81604000, "interest_expense": 13392000, "interest_income": null, "other_non_operating": null, "pretax_income": 45339000, "tax_provision": 1115000, "effective_tax_rate": null, "net_income": 44224000, "net_income_continuing_ops": 44384000, "net_income_to_common": 44224000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 568197000, "short_term_investments": null, "net_receivables": 77774000, "inventory": 109656000, "other_current_assets": null, "total_current_assets": 783275000, "net_ppe": null, "goodwill": 124593000, "intangible_assets": 46386000, "goodwill_and_intangibles": 170979000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 219808000, "total_assets": 1003083000, "short_term_debt": 4958000, "accounts_payable": 28467000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 71714000, "long_term_debt": 734143000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 764316000, "total_liabilities": 836030000, "total_debt": 739101000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -378751000, "total_equity": 167053000, "shares_outstanding": 148506312, "operating_cash_flow": -106600000, "stock_based_compensation": 28495000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17394000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18869000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -205242000, "free_cash_flow": -89206000, "net_change_in_cash": -330711000 }, "raw_data": { "income": { "ebit": "58731000", "ebitda": "81604000", "netIncome": "44224000", "grossProfit": "248779000", "depreciation": "None", "totalRevenue": "365876000", "costOfRevenue": "117097000", "interestIncome": "9175000", "incomeBeforeTax": "45339000", "interestExpense": "13392000", "operatingIncome": "-25841000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1115000", "reportedCurrency": "USD", "netInterestIncome": "-4217000", "nonInterestIncome": "None", "operatingExpenses": "274620000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8444000", "otherNonOperatingIncome": "82704000", "costofGoodsAndServicesSold": "117097000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22873000", "sellingGeneralAndAdministrative": "106100000", "netIncomeFromContinuingOperations": "44384000" }, "balance": { "goodwill": "124593000", "inventory": "109656000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "1003083000", "longTermDebt": "734143000", "shortTermDebt": "4958000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "46386000", "reportedCurrency": "USD", "retainedEarnings": "-378751000", "totalLiabilities": "836030000", "otherCurrentAssets": "27648000", "totalCurrentAssets": "783275000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "77774000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "219808000", "currentAccountsPayable": "28467000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "33821000", "shortLongTermDebtTotal": "751790000", "totalShareholderEquity": "167053000", "capitalLeaseObligations": "17647000", "otherCurrentLiabilities": "26445000", "totalCurrentLiabilities": "71714000", "otherNonCurrentLiabilities": "28162000", "totalNonCurrentLiabilities": "764316000", "cashAndShortTermInvestments": "568197000", "commonStockSharesOutstanding": "148506312", "intangibleAssetsExcludingGoodwill": "46386000", "cashAndCashEquivalentsAtCarryingValue": "568197000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44384000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-82097000", "operatingCashflow": "-106600000", "capitalExpenditures": "17394000", "changeInReceivables": "-32025000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-205242000", "cashflowFromInvestment": "-18869000", "stockBasedCompensation": "28495000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-330711000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-160000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22016000", "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": "2026-06-06T23:28:19.154417+00:00", "is_restated": false, "income_statement": { "revenue": 260086000, "cost_of_revenue": 81548000, "gross_profit": 178538000, "ebit": -368862000, "ebitda": -350932000, "pretax_income": -380639000, "tax_provision": -1875000, "net_income": -378764000, "net_income_to_common": -378764000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 901886000, "total_current_assets": 1000892000, "total_assets": 1218806000, "short_term_debt": 3712000, "long_term_debt": 729914000, "total_debt": 733626000, "total_liabilities": 916509000, "total_equity": 302297000, "shares_outstanding": 102114949, "goodwill_and_intangibles": 179704000 }, "cash_flow": { "operating_cash_flow": -28361000, "capital_expenditure": 15616000, "free_cash_flow": -12745000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170345, "ticker_id": 8238, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:19.154417+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-368862000", "ebitda": "-350932000", "netIncome": "-378764000", "grossProfit": "178538000", "depreciation": "None", "totalRevenue": "260086000", "costOfRevenue": "81548000", "interestIncome": "39000", "incomeBeforeTax": "-380639000", "interestExpense": "11777000", "operatingIncome": "-39928000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-1875000", "reportedCurrency": "USD", "netInterestIncome": "-11777000", "nonInterestIncome": "None", "operatingExpenses": "218466000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8195000", "otherNonOperatingIncome": "-328934000", "costofGoodsAndServicesSold": "81548000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17930000", "sellingGeneralAndAdministrative": "98688000", "netIncomeFromContinuingOperations": "-375108000" }, "balance": { "goodwill": "123694000", "inventory": "35261000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "1218806000", "longTermDebt": "729914000", "shortTermDebt": "3712000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "56010000", "reportedCurrency": "USD", "retainedEarnings": "-418712000", "totalLiabilities": "916509000", "otherCurrentAssets": "12322000", "totalCurrentAssets": "1000892000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "51423000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "217914000", "currentAccountsPayable": "29049000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "31175000", "shortLongTermDebtTotal": "733626000", "totalShareholderEquity": "302297000", "capitalLeaseObligations": "16493000", "otherCurrentLiabilities": "3712000", "totalCurrentLiabilities": "76437000", "otherNonCurrentLiabilities": "12781000", "totalNonCurrentLiabilities": "840072000", "cashAndShortTermInvestments": "901886000", "commonStockSharesOutstanding": "102114949", "intangibleAssetsExcludingGoodwill": "56010000", "cashAndCashEquivalentsAtCarryingValue": "901886000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-375108000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-9443000", "operatingCashflow": "-28361000", "capitalExpenditures": "15616000", "changeInReceivables": "-31013000", "changeInExchangeRate": "None", "cashflowFromFinancing": "959035000", "cashflowFromInvestment": "-37731000", "stockBasedCompensation": "12418000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "892943000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "188378000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21135000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 260086000, "cost_of_revenue": 81548000, "gross_profit": 178538000, "research_and_development": 8195000, "selling_general_admin": 98688000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -368862000, "depreciation_amortisation": 17930000, "ebitda": -350932000, "interest_expense": 11777000, "interest_income": null, "other_non_operating": null, "pretax_income": -380639000, "tax_provision": -1875000, "effective_tax_rate": null, "net_income": -378764000, "net_income_continuing_ops": -375108000, "net_income_to_common": -378764000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 901886000, "short_term_investments": null, "net_receivables": 51423000, "inventory": 35261000, "other_current_assets": null, "total_current_assets": 1000892000, "net_ppe": null, "goodwill": 123694000, "intangible_assets": 56010000, "goodwill_and_intangibles": 179704000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 217914000, "total_assets": 1218806000, "short_term_debt": 3712000, "accounts_payable": 29049000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 76437000, "long_term_debt": 729914000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 840072000, "total_liabilities": 916509000, "total_debt": 733626000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -418712000, "total_equity": 302297000, "shares_outstanding": 102114949, "operating_cash_flow": -28361000, "stock_based_compensation": 12418000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15616000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37731000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 959035000, "free_cash_flow": -12745000, "net_change_in_cash": 892943000 }, "raw_data": { "income": { "ebit": "-368862000", "ebitda": "-350932000", "netIncome": "-378764000", "grossProfit": "178538000", "depreciation": "None", "totalRevenue": "260086000", "costOfRevenue": "81548000", "interestIncome": "39000", "incomeBeforeTax": "-380639000", "interestExpense": "11777000", "operatingIncome": "-39928000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-1875000", "reportedCurrency": "USD", "netInterestIncome": "-11777000", "nonInterestIncome": "None", "operatingExpenses": "218466000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8195000", "otherNonOperatingIncome": "-328934000", "costofGoodsAndServicesSold": "81548000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17930000", "sellingGeneralAndAdministrative": "98688000", "netIncomeFromContinuingOperations": "-375108000" }, "balance": { "goodwill": "123694000", "inventory": "35261000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "1218806000", "longTermDebt": "729914000", "shortTermDebt": "3712000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "56010000", "reportedCurrency": "USD", "retainedEarnings": "-418712000", "totalLiabilities": "916509000", "otherCurrentAssets": "12322000", "totalCurrentAssets": "1000892000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "51423000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "217914000", "currentAccountsPayable": "29049000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "31175000", "shortLongTermDebtTotal": "733626000", "totalShareholderEquity": "302297000", "capitalLeaseObligations": "16493000", "otherCurrentLiabilities": "3712000", "totalCurrentLiabilities": "76437000", "otherNonCurrentLiabilities": "12781000", "totalNonCurrentLiabilities": "840072000", "cashAndShortTermInvestments": "901886000", "commonStockSharesOutstanding": "102114949", "intangibleAssetsExcludingGoodwill": "56010000", "cashAndCashEquivalentsAtCarryingValue": "901886000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-375108000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-9443000", "operatingCashflow": "-28361000", "capitalExpenditures": "15616000", "changeInReceivables": "-31013000", "changeInExchangeRate": "None", "cashflowFromFinancing": "959035000", "cashflowFromInvestment": "-37731000", "stockBasedCompensation": "12418000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "892943000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "188378000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21135000", "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": "2026-06-06T23:28:19.154417+00:00", "is_restated": false, "income_statement": { "revenue": 119092000, "cost_of_revenue": 51893000, "gross_profit": 67199000, "ebit": -17208000, "ebitda": -2807000, "pretax_income": -38483000, "tax_provision": -9308000, "net_income": -29175000, "net_income_to_common": -29175000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9486000, "total_current_assets": 59095000, "total_assets": 222835000, "short_term_debt": 512000, "long_term_debt": 216024000, "total_debt": 216536000, "total_liabilities": 252795000, "total_equity": -29960000, "shares_outstanding": 34293271, "goodwill_and_intangibles": 149466000 }, "cash_flow": { "operating_cash_flow": -12436000, "capital_expenditure": 3817000, "free_cash_flow": -8619000, "dividends_paid": 323000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170350, "ticker_id": 8238, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:19.154417+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-17208000", "ebitda": "-2807000", "netIncome": "-29175000", "grossProfit": "67199000", "depreciation": "None", "totalRevenue": "119092000", "costOfRevenue": "51893000", "interestIncome": "36688450", "incomeBeforeTax": "-38483000", "interestExpense": "21275000", "operatingIncome": "-17182000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-9308000", "reportedCurrency": "USD", "netInterestIncome": "-21275000", "nonInterestIncome": "None", "operatingExpenses": "84381000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3409000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51893000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14401000", "sellingGeneralAndAdministrative": "30649000", "netIncomeFromContinuingOperations": "-29175000" }, "balance": { "goodwill": "98531000", "inventory": "23202000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "222835000", "longTermDebt": "216024000", "shortTermDebt": "512000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "50935000", "reportedCurrency": "USD", "retainedEarnings": "-43604000", "totalLiabilities": "252795000", "otherCurrentAssets": "3220000", "totalCurrentAssets": "59095000", "currentLongTermDebt": "512000", "longTermInvestments": "460098212", "shortTermInvestments": "-20625", "currentNetReceivables": "23187000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "163740000", "currentAccountsPayable": "18485000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9191000", "shortLongTermDebtTotal": "216536000", "totalShareholderEquity": "-29960000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "9007000", "totalCurrentLiabilities": "30930000", "otherNonCurrentLiabilities": "65646664", "totalNonCurrentLiabilities": "221865000", "cashAndShortTermInvestments": "9486000", "commonStockSharesOutstanding": "34293271", "intangibleAssetsExcludingGoodwill": "50935000", "cashAndCashEquivalentsAtCarryingValue": "9486000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29175000", "profitLoss": "None", "dividendPayout": "323000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-3211000", "operatingCashflow": "-12436000", "capitalExpenditures": "3817000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18273000", "cashflowFromInvestment": "-3817000", "stockBasedCompensation": "363000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "323000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-154000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14401000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 119092000, "cost_of_revenue": 51893000, "gross_profit": 67199000, "research_and_development": 3409000, "selling_general_admin": 30649000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -17208000, "depreciation_amortisation": 14401000, "ebitda": -2807000, "interest_expense": 21275000, "interest_income": null, "other_non_operating": null, "pretax_income": -38483000, "tax_provision": -9308000, "effective_tax_rate": null, "net_income": -29175000, "net_income_continuing_ops": -29175000, "net_income_to_common": -29175000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9486000, "short_term_investments": -20625, "net_receivables": 23187000, "inventory": 23202000, "other_current_assets": null, "total_current_assets": 59095000, "net_ppe": null, "goodwill": 98531000, "intangible_assets": 50935000, "goodwill_and_intangibles": 149466000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 163740000, "total_assets": 222835000, "short_term_debt": 512000, "accounts_payable": 18485000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 30930000, "long_term_debt": 216024000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 221865000, "total_liabilities": 252795000, "total_debt": 216536000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -43604000, "total_equity": -29960000, "shares_outstanding": 34293271, "operating_cash_flow": -12436000, "stock_based_compensation": 363000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3817000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3817000, "dividends_paid": 323000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 18273000, "free_cash_flow": -8619000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-17208000", "ebitda": "-2807000", "netIncome": "-29175000", "grossProfit": "67199000", "depreciation": "None", "totalRevenue": "119092000", "costOfRevenue": "51893000", "interestIncome": "36688450", "incomeBeforeTax": "-38483000", "interestExpense": "21275000", "operatingIncome": "-17182000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-9308000", "reportedCurrency": "USD", "netInterestIncome": "-21275000", "nonInterestIncome": "None", "operatingExpenses": "84381000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3409000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51893000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14401000", "sellingGeneralAndAdministrative": "30649000", "netIncomeFromContinuingOperations": "-29175000" }, "balance": { "goodwill": "98531000", "inventory": "23202000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "222835000", "longTermDebt": "216024000", "shortTermDebt": "512000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "50935000", "reportedCurrency": "USD", "retainedEarnings": "-43604000", "totalLiabilities": "252795000", "otherCurrentAssets": "3220000", "totalCurrentAssets": "59095000", "currentLongTermDebt": "512000", "longTermInvestments": "460098212", "shortTermInvestments": "-20625", "currentNetReceivables": "23187000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "163740000", "currentAccountsPayable": "18485000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9191000", "shortLongTermDebtTotal": "216536000", "totalShareholderEquity": "-29960000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "9007000", "totalCurrentLiabilities": "30930000", "otherNonCurrentLiabilities": "65646664", "totalNonCurrentLiabilities": "221865000", "cashAndShortTermInvestments": "9486000", "commonStockSharesOutstanding": "34293271", "intangibleAssetsExcludingGoodwill": "50935000", "cashAndCashEquivalentsAtCarryingValue": "9486000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29175000", "profitLoss": "None", "dividendPayout": "323000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-3211000", "operatingCashflow": "-12436000", "capitalExpenditures": "3817000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18273000", "cashflowFromInvestment": "-3817000", "stockBasedCompensation": "363000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "323000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-154000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14401000", "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": "2026-06-06T23:28:19.154417+00:00", "is_restated": false, "income_statement": { "revenue": 166623000, "cost_of_revenue": 60111000, "gross_profit": 106512000, "ebit": 14157000, "ebitda": 27895000, "pretax_income": -2935000, "tax_provision": -1297000, "net_income": -1638000, "net_income_to_common": -1638000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7307000, "total_current_assets": 54170000, "total_assets": 226351000, "short_term_debt": 9071000, "long_term_debt": 180850000, "total_debt": 189921000, "total_liabilities": 227559000, "total_equity": -1208000, "shares_outstanding": 32136203, "goodwill_and_intangibles": 158813000 }, "cash_flow": { "operating_cash_flow": 1728000, "capital_expenditure": 10422000, "free_cash_flow": 12150000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170355, "ticker_id": 8238, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:19.154417+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14157000", "ebitda": "27895000", "netIncome": "-1638000", "grossProfit": "106512000", "depreciation": "None", "totalRevenue": "166623000", "costOfRevenue": "60111000", "interestIncome": "None", "incomeBeforeTax": "-2935000", "interestExpense": "17092000", "operatingIncome": "13462000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-1297000", "reportedCurrency": "USD", "netInterestIncome": "-17092000", "nonInterestIncome": "None", "operatingExpenses": "93050000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4614000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60111000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13738000", "sellingGeneralAndAdministrative": "26662000", "netIncomeFromContinuingOperations": "-1638000" }, "balance": { "goodwill": "98520000", "inventory": "19435000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "226351000", "longTermDebt": "180850000", "shortTermDebt": "9071000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "60293000", "reportedCurrency": "USD", "retainedEarnings": "-14429000", "totalLiabilities": "227559000", "otherCurrentAssets": "3709000", "totalCurrentAssets": "54170000", "currentLongTermDebt": "8927000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "23719000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "172181000", "currentAccountsPayable": "14257000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10800000", "shortLongTermDebtTotal": "190197000", "totalShareholderEquity": "-1208000", "capitalLeaseObligations": "420000", "otherCurrentLiabilities": "11526000", "totalCurrentLiabilities": "37818000", "otherNonCurrentLiabilities": "325000", "totalNonCurrentLiabilities": "189741000", "cashAndShortTermInvestments": "7307000", "commonStockSharesOutstanding": "32136203", "intangibleAssetsExcludingGoodwill": "60293000", "cashAndCashEquivalentsAtCarryingValue": "7307000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1638000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-4769000", "operatingCashflow": "1728000", "capitalExpenditures": "10422000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14578000", "cashflowFromInvestment": "-12480000", "stockBasedCompensation": "103000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13881000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 166623000, "cost_of_revenue": 60111000, "gross_profit": 106512000, "research_and_development": 4614000, "selling_general_admin": 26662000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14157000, "depreciation_amortisation": 13738000, "ebitda": 27895000, "interest_expense": 17092000, "interest_income": null, "other_non_operating": null, "pretax_income": -2935000, "tax_provision": -1297000, "effective_tax_rate": null, "net_income": -1638000, "net_income_continuing_ops": -1638000, "net_income_to_common": -1638000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7307000, "short_term_investments": null, "net_receivables": 23719000, "inventory": 19435000, "other_current_assets": null, "total_current_assets": 54170000, "net_ppe": null, "goodwill": 98520000, "intangible_assets": 60293000, "goodwill_and_intangibles": 158813000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 172181000, "total_assets": 226351000, "short_term_debt": 9071000, "accounts_payable": 14257000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 37818000, "long_term_debt": 180850000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 189741000, "total_liabilities": 227559000, "total_debt": 189921000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -14429000, "total_equity": -1208000, "shares_outstanding": 32136203, "operating_cash_flow": 1728000, "stock_based_compensation": 103000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10422000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12480000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14578000, "free_cash_flow": 12150000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14157000", "ebitda": "27895000", "netIncome": "-1638000", "grossProfit": "106512000", "depreciation": "None", "totalRevenue": "166623000", "costOfRevenue": "60111000", "interestIncome": "None", "incomeBeforeTax": "-2935000", "interestExpense": "17092000", "operatingIncome": "13462000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-1297000", "reportedCurrency": "USD", "netInterestIncome": "-17092000", "nonInterestIncome": "None", "operatingExpenses": "93050000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4614000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60111000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13738000", "sellingGeneralAndAdministrative": "26662000", "netIncomeFromContinuingOperations": "-1638000" }, "balance": { "goodwill": "98520000", "inventory": "19435000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "226351000", "longTermDebt": "180850000", "shortTermDebt": "9071000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "60293000", "reportedCurrency": "USD", "retainedEarnings": "-14429000", "totalLiabilities": "227559000", "otherCurrentAssets": "3709000", "totalCurrentAssets": "54170000", "currentLongTermDebt": "8927000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "23719000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "172181000", "currentAccountsPayable": "14257000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10800000", "shortLongTermDebtTotal": "190197000", "totalShareholderEquity": "-1208000", "capitalLeaseObligations": "420000", "otherCurrentLiabilities": "11526000", "totalCurrentLiabilities": "37818000", "otherNonCurrentLiabilities": "325000", "totalNonCurrentLiabilities": "189741000", "cashAndShortTermInvestments": "7307000", "commonStockSharesOutstanding": "32136203", "intangibleAssetsExcludingGoodwill": "60293000", "cashAndCashEquivalentsAtCarryingValue": "7307000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1638000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-4769000", "operatingCashflow": "1728000", "capitalExpenditures": "10422000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14578000", "cashflowFromInvestment": "-12480000", "stockBasedCompensation": "103000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13881000", "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": "2026-06-06T23:28:19.154417+00:00", "is_restated": false, "income_statement": { "revenue": 112310000, "cost_of_revenue": 39335000, "gross_profit": 72975000, "ebit": 10059000, "ebitda": 21555000, "pretax_income": 10000, "tax_provision": 327000, "net_income": -317000, "net_income_to_common": -317000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 125399913, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -895000, "capital_expenditure": 7885000, "free_cash_flow": 6990000, "dividends_paid": 98711000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170356, "ticker_id": 8238, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:19.154417+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10059000", "ebitda": "21555000", "netIncome": "-317000", "grossProfit": "72975000", "depreciation": "None", "totalRevenue": "112310000", "costOfRevenue": "39335000", "interestIncome": "None", "incomeBeforeTax": "10000", "interestExpense": "10049000", "operatingIncome": "10060000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "327000", "reportedCurrency": "USD", "netInterestIncome": "-10049000", "nonInterestIncome": "None", "operatingExpenses": "62915000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2404000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39335000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11496000", "sellingGeneralAndAdministrative": "17772000", "netIncomeFromContinuingOperations": "-317000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "125399913", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-317000", "profitLoss": "None", "dividendPayout": "98711000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-9799000", "operatingCashflow": "-895000", "capitalExpenditures": "7885000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11164000", "cashflowFromInvestment": "-8443000", "stockBasedCompensation": "61000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98711000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11496000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 112310000, "cost_of_revenue": 39335000, "gross_profit": 72975000, "research_and_development": 2404000, "selling_general_admin": 17772000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10059000, "depreciation_amortisation": 11496000, "ebitda": 21555000, "interest_expense": 10049000, "interest_income": null, "other_non_operating": null, "pretax_income": 10000, "tax_provision": 327000, "effective_tax_rate": null, "net_income": -317000, "net_income_continuing_ops": -317000, "net_income_to_common": -317000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 125399913, "operating_cash_flow": -895000, "stock_based_compensation": 61000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7885000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8443000, "dividends_paid": 98711000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11164000, "free_cash_flow": 6990000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10059000", "ebitda": "21555000", "netIncome": "-317000", "grossProfit": "72975000", "depreciation": "None", "totalRevenue": "112310000", "costOfRevenue": "39335000", "interestIncome": "None", "incomeBeforeTax": "10000", "interestExpense": "10049000", "operatingIncome": "10060000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "327000", "reportedCurrency": "USD", "netInterestIncome": "-10049000", "nonInterestIncome": "None", "operatingExpenses": "62915000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2404000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39335000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11496000", "sellingGeneralAndAdministrative": "17772000", "netIncomeFromContinuingOperations": "-317000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "125399913", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-317000", "profitLoss": "None", "dividendPayout": "98711000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-9799000", "operatingCashflow": "-895000", "capitalExpenditures": "7885000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11164000", "cashflowFromInvestment": "-8443000", "stockBasedCompensation": "61000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98711000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11496000", "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": "2026-06-06T23:28:19.154417+00:00", "is_restated": false, "income_statement": { "revenue": 64900000, "cost_of_revenue": 20500000, "gross_profit": 44400000, "ebit": -1801000, "ebitda": 3535000, "pretax_income": -6800000, "tax_provision": -200000, "net_income": -6600000, "net_income_to_common": -6600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 204400000, "total_current_assets": 277700000, "total_assets": 473200000, "short_term_debt": 107102000, "long_term_debt": 241276000, "total_debt": 348378000, "total_liabilities": 418000000, "total_equity": 55200000, "shares_outstanding": 131399898, "goodwill_and_intangibles": 158999999 }, "cash_flow": { "operating_cash_flow": -5554000, "capital_expenditure": 224000, "free_cash_flow": -5330000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170323, "ticker_id": 8238, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:19.154417+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1801000", "ebitda": "3535000", "netIncome": "-6600000", "grossProfit": "44400000", "depreciation": "None", "totalRevenue": "64900000", "costOfRevenue": "20500000", "interestIncome": "1485000", "incomeBeforeTax": "-6800000", "interestExpense": "6346000", "operatingIncome": "-1800000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-200000", "reportedCurrency": "USD", "netInterestIncome": "-4861000", "nonInterestIncome": "None", "operatingExpenses": "46200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5336000", "sellingGeneralAndAdministrative": "21900000", "netIncomeFromContinuingOperations": "-6630000" }, "balance": { "goodwill": "126200000", "inventory": "47700000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "473200000", "longTermDebt": "241276000", "shortTermDebt": "107102000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "32799999", "reportedCurrency": "USD", "retainedEarnings": "-524100000", "totalLiabilities": "418000000", "otherCurrentAssets": "5347000", "totalCurrentAssets": "277700000", "currentLongTermDebt": "102944000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20253000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "195500000", "currentAccountsPayable": "15900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "367200000", "totalShareholderEquity": "55200000", "capitalLeaseObligations": "22909000", "otherCurrentLiabilities": "31698000", "totalCurrentLiabilities": "155200000", "otherNonCurrentLiabilities": "2371000", "totalNonCurrentLiabilities": "262791000", "cashAndShortTermInvestments": "204400000", "commonStockSharesOutstanding": "131399898", "intangibleAssetsExcludingGoodwill": "32799999", "cashAndCashEquivalentsAtCarryingValue": "204400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-136000", "operatingCashflow": "-5554000", "capitalExpenditures": "224000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20900000", "cashflowFromInvestment": "-1649000", "stockBasedCompensation": "2079000", "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": "5336000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 64900000, "cost_of_revenue": 20500000, "gross_profit": 44400000, "research_and_development": 1100000, "selling_general_admin": 21900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1801000, "depreciation_amortisation": 5336000, "ebitda": 3535000, "interest_expense": 6346000, "interest_income": null, "other_non_operating": null, "pretax_income": -6800000, "tax_provision": -200000, "effective_tax_rate": null, "net_income": -6600000, "net_income_continuing_ops": -6630000, "net_income_to_common": -6600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 204400000, "short_term_investments": null, "net_receivables": 20253000, "inventory": 47700000, "other_current_assets": null, "total_current_assets": 277700000, "net_ppe": null, "goodwill": 126200000, "intangible_assets": 32799999, "goodwill_and_intangibles": 158999999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 195500000, "total_assets": 473200000, "short_term_debt": 107102000, "accounts_payable": 15900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 155200000, "long_term_debt": 241276000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 262791000, "total_liabilities": 418000000, "total_debt": 348378000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -524100000, "total_equity": 55200000, "shares_outstanding": 131399898, "operating_cash_flow": -5554000, "stock_based_compensation": 2079000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 224000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1649000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20900000, "free_cash_flow": -5330000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1801000", "ebitda": "3535000", "netIncome": "-6600000", "grossProfit": "44400000", "depreciation": "None", "totalRevenue": "64900000", "costOfRevenue": "20500000", "interestIncome": "1485000", "incomeBeforeTax": "-6800000", "interestExpense": "6346000", "operatingIncome": "-1800000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-200000", "reportedCurrency": "USD", "netInterestIncome": "-4861000", "nonInterestIncome": "None", "operatingExpenses": "46200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5336000", "sellingGeneralAndAdministrative": "21900000", "netIncomeFromContinuingOperations": "-6630000" }, "balance": { "goodwill": "126200000", "inventory": "47700000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "473200000", "longTermDebt": "241276000", "shortTermDebt": "107102000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "32799999", "reportedCurrency": "USD", "retainedEarnings": "-524100000", "totalLiabilities": "418000000", "otherCurrentAssets": "5347000", "totalCurrentAssets": "277700000", "currentLongTermDebt": "102944000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20253000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "195500000", "currentAccountsPayable": "15900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "367200000", "totalShareholderEquity": "55200000", "capitalLeaseObligations": "22909000", "otherCurrentLiabilities": "31698000", "totalCurrentLiabilities": "155200000", "otherNonCurrentLiabilities": "2371000", "totalNonCurrentLiabilities": "262791000", "cashAndShortTermInvestments": "204400000", "commonStockSharesOutstanding": "131399898", "intangibleAssetsExcludingGoodwill": "32799999", "cashAndCashEquivalentsAtCarryingValue": "204400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-136000", "operatingCashflow": "-5554000", "capitalExpenditures": "224000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20900000", "cashflowFromInvestment": "-1649000", "stockBasedCompensation": "2079000", "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": "5336000", "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": "2026-06-06T23:28:19.154417+00:00", "is_restated": false, "income_statement": { "revenue": 82368000, "cost_of_revenue": 29330000, "gross_profit": 53038000, "ebit": 1565000, "ebitda": 6916000, "pretax_income": -4808000, "tax_provision": 3296000, "net_income": -8104000, "net_income_to_common": -8104000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 232700000, "total_current_assets": 309500000, "total_assets": 499800000, "short_term_debt": 129086999, "long_term_debt": 240431000, "total_debt": 369517999, "total_liabilities": 438700000, "total_equity": 61100000, "shares_outstanding": 127439511, "goodwill_and_intangibles": 162400000 }, "cash_flow": { "operating_cash_flow": 15196000, "capital_expenditure": 1382000, "free_cash_flow": 16578000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170324, "ticker_id": 8238, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:19.154417+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1565000", "ebitda": "6916000", "netIncome": "-8104000", "grossProfit": "53038000", "depreciation": "None", "totalRevenue": "82368000", "costOfRevenue": "29330000", "interestIncome": "1512000", "incomeBeforeTax": "-4808000", "interestExpense": "6373000", "operatingIncome": "162000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3296000", "reportedCurrency": "USD", "netInterestIncome": "-4861000", "nonInterestIncome": "None", "operatingExpenses": "52876000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1681000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29330000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5351000", "sellingGeneralAndAdministrative": "27682000", "netIncomeFromContinuingOperations": "-8104000" }, "balance": { "goodwill": "126600000", "inventory": "48000000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "499800000", "longTermDebt": "240431000", "shortTermDebt": "129086999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "35800000", "reportedCurrency": "USD", "retainedEarnings": "-517500000", "totalLiabilities": "438700000", "otherCurrentAssets": "5363000", "totalCurrentAssets": "309500000", "currentLongTermDebt": "123959000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "23437000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "190300000", "currentAccountsPayable": "15600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "378700000", "totalShareholderEquity": "61100000", "capitalLeaseObligations": "14366000", "otherCurrentLiabilities": "40413000", "totalCurrentLiabilities": "186300000", "otherNonCurrentLiabilities": "2410000", "totalNonCurrentLiabilities": "252472000", "cashAndShortTermInvestments": "232700000", "commonStockSharesOutstanding": "127439511", "intangibleAssetsExcludingGoodwill": "35800000", "cashAndCashEquivalentsAtCarryingValue": "232700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8104000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "4678000", "operatingCashflow": "15196000", "capitalExpenditures": "1382000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-512000", "cashflowFromInvestment": "-1382000", "stockBasedCompensation": "3585000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5351000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 82368000, "cost_of_revenue": 29330000, "gross_profit": 53038000, "research_and_development": 1681000, "selling_general_admin": 27682000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1565000, "depreciation_amortisation": 5351000, "ebitda": 6916000, "interest_expense": 6373000, "interest_income": null, "other_non_operating": null, "pretax_income": -4808000, "tax_provision": 3296000, "effective_tax_rate": null, "net_income": -8104000, "net_income_continuing_ops": -8104000, "net_income_to_common": -8104000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 232700000, "short_term_investments": null, "net_receivables": 23437000, "inventory": 48000000, "other_current_assets": null, "total_current_assets": 309500000, "net_ppe": null, "goodwill": 126600000, "intangible_assets": 35800000, "goodwill_and_intangibles": 162400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 190300000, "total_assets": 499800000, "short_term_debt": 129086999, "accounts_payable": 15600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 186300000, "long_term_debt": 240431000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 252472000, "total_liabilities": 438700000, "total_debt": 369517999, "preferred_stock": null, "minority_interest": null, "retained_earnings": -517500000, "total_equity": 61100000, "shares_outstanding": 127439511, "operating_cash_flow": 15196000, "stock_based_compensation": 3585000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1382000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1382000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -512000, "free_cash_flow": 16578000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1565000", "ebitda": "6916000", "netIncome": "-8104000", "grossProfit": "53038000", "depreciation": "None", "totalRevenue": "82368000", "costOfRevenue": "29330000", "interestIncome": "1512000", "incomeBeforeTax": "-4808000", "interestExpense": "6373000", "operatingIncome": "162000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3296000", "reportedCurrency": "USD", "netInterestIncome": "-4861000", "nonInterestIncome": "None", "operatingExpenses": "52876000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1681000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29330000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5351000", "sellingGeneralAndAdministrative": "27682000", "netIncomeFromContinuingOperations": "-8104000" }, "balance": { "goodwill": "126600000", "inventory": "48000000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "499800000", "longTermDebt": "240431000", "shortTermDebt": "129086999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "35800000", "reportedCurrency": "USD", "retainedEarnings": "-517500000", "totalLiabilities": "438700000", "otherCurrentAssets": "5363000", "totalCurrentAssets": "309500000", "currentLongTermDebt": "123959000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "23437000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "190300000", "currentAccountsPayable": "15600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "378700000", "totalShareholderEquity": "61100000", "capitalLeaseObligations": "14366000", "otherCurrentLiabilities": "40413000", "totalCurrentLiabilities": "186300000", "otherNonCurrentLiabilities": "2410000", "totalNonCurrentLiabilities": "252472000", "cashAndShortTermInvestments": "232700000", "commonStockSharesOutstanding": "127439511", "intangibleAssetsExcludingGoodwill": "35800000", "cashAndCashEquivalentsAtCarryingValue": "232700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8104000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "4678000", "operatingCashflow": "15196000", "capitalExpenditures": "1382000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-512000", "cashflowFromInvestment": "-1382000", "stockBasedCompensation": "3585000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5351000", "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": "2026-06-06T23:28:19.154417+00:00", "is_restated": false, "income_statement": { "revenue": 70655000, "cost_of_revenue": 25021000, "gross_profit": 45634000, "ebit": -4334000, "ebitda": 4099000, "pretax_income": -10645000, "tax_provision": 386000, "net_income": -11031000, "net_income_to_common": -11031000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 219397000, "total_current_assets": 308367000, "total_assets": 503636000, "short_term_debt": 5041000, "long_term_debt": 363388000, "total_debt": 368429000, "total_liabilities": 437976000, "total_equity": 65660000, "shares_outstanding": 126890888, "goodwill_and_intangibles": 164478000 }, "cash_flow": { "operating_cash_flow": 9647000, "capital_expenditure": 27000, "free_cash_flow": 9674000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170326, "ticker_id": 8238, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:19.154417+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4334000", "ebitda": "4099000", "netIncome": "-11031000", "grossProfit": "45634000", "depreciation": "None", "totalRevenue": "70655000", "costOfRevenue": "25021000", "interestIncome": "1256000", "incomeBeforeTax": "-10645000", "interestExpense": "6311000", "operatingIncome": "-6242000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "386000", "reportedCurrency": "USD", "netInterestIncome": "-5055000", "nonInterestIncome": "None", "operatingExpenses": "51876000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1698000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25021000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8433000", "sellingGeneralAndAdministrative": "29250000", "netIncomeFromContinuingOperations": "-11031000" }, "balance": { "goodwill": "126497000", "inventory": "56146000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "503636000", "longTermDebt": "363388000", "shortTermDebt": "5041000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "37981000", "reportedCurrency": "USD", "retainedEarnings": "-509380000", "totalLiabilities": "437976000", "otherCurrentAssets": "7432000", "totalCurrentAssets": "308367000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25392000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "195269000", "currentAccountsPayable": "17294000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "378980000", "totalShareholderEquity": "65660000", "capitalLeaseObligations": "15592000", "otherCurrentLiabilities": "37540000", "totalCurrentLiabilities": "61904000", "otherNonCurrentLiabilities": "1882000", "totalNonCurrentLiabilities": "376072000", "cashAndShortTermInvestments": "219397000", "commonStockSharesOutstanding": "126890888", "intangibleAssetsExcludingGoodwill": "37981000", "cashAndCashEquivalentsAtCarryingValue": "219397000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11031000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "2025000", "operatingCashflow": "9647000", "capitalExpenditures": "27000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-803000", "cashflowFromInvestment": "-1084000", "stockBasedCompensation": "2455000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-187000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9414000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 70655000, "cost_of_revenue": 25021000, "gross_profit": 45634000, "research_and_development": 1698000, "selling_general_admin": 29250000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4334000, "depreciation_amortisation": 8433000, "ebitda": 4099000, "interest_expense": 6311000, "interest_income": null, "other_non_operating": null, "pretax_income": -10645000, "tax_provision": 386000, "effective_tax_rate": null, "net_income": -11031000, "net_income_continuing_ops": -11031000, "net_income_to_common": -11031000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 219397000, "short_term_investments": null, "net_receivables": 25392000, "inventory": 56146000, "other_current_assets": null, "total_current_assets": 308367000, "net_ppe": null, "goodwill": 126497000, "intangible_assets": 37981000, "goodwill_and_intangibles": 164478000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 195269000, "total_assets": 503636000, "short_term_debt": 5041000, "accounts_payable": 17294000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 61904000, "long_term_debt": 363388000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 376072000, "total_liabilities": 437976000, "total_debt": 368429000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -509380000, "total_equity": 65660000, "shares_outstanding": 126890888, "operating_cash_flow": 9647000, "stock_based_compensation": 2455000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1084000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -803000, "free_cash_flow": 9674000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4334000", "ebitda": "4099000", "netIncome": "-11031000", "grossProfit": "45634000", "depreciation": "None", "totalRevenue": "70655000", "costOfRevenue": "25021000", "interestIncome": "1256000", "incomeBeforeTax": "-10645000", "interestExpense": "6311000", "operatingIncome": "-6242000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "386000", "reportedCurrency": "USD", "netInterestIncome": "-5055000", "nonInterestIncome": "None", "operatingExpenses": "51876000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1698000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25021000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8433000", "sellingGeneralAndAdministrative": "29250000", "netIncomeFromContinuingOperations": "-11031000" }, "balance": { "goodwill": "126497000", "inventory": "56146000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "503636000", "longTermDebt": "363388000", "shortTermDebt": "5041000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "37981000", "reportedCurrency": "USD", "retainedEarnings": "-509380000", "totalLiabilities": "437976000", "otherCurrentAssets": "7432000", "totalCurrentAssets": "308367000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25392000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "195269000", "currentAccountsPayable": "17294000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "378980000", "totalShareholderEquity": "65660000", "capitalLeaseObligations": "15592000", "otherCurrentLiabilities": "37540000", "totalCurrentLiabilities": "61904000", "otherNonCurrentLiabilities": "1882000", "totalNonCurrentLiabilities": "376072000", "cashAndShortTermInvestments": "219397000", "commonStockSharesOutstanding": "126890888", "intangibleAssetsExcludingGoodwill": "37981000", "cashAndCashEquivalentsAtCarryingValue": "219397000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11031000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "2025000", "operatingCashflow": "9647000", "capitalExpenditures": "27000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-803000", "cashflowFromInvestment": "-1084000", "stockBasedCompensation": "2455000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-187000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9414000", "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": "2026-06-06T23:28:19.154417+00:00", "is_restated": false, "income_statement": { "revenue": 78187000, "cost_of_revenue": 29075000, "gross_profit": 49112000, "ebit": 22862999, "ebitda": 28263999, "pretax_income": 18719000, "tax_provision": -993000, "net_income": 19712000, "net_income_to_common": 19712000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 212000000, "total_current_assets": 306107000, "total_assets": 507565000, "short_term_debt": 5165000, "long_term_debt": 363096000, "total_debt": 368261000, "total_liabilities": 433563000, "total_equity": 74002000, "shares_outstanding": 140294291, "goodwill_and_intangibles": 169762000 }, "cash_flow": { "operating_cash_flow": 9646000, "capital_expenditure": 1145000, "free_cash_flow": 10791000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170327, "ticker_id": 8238, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:19.154417+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22862999", "ebitda": "28263999", "netIncome": "19712000", "grossProfit": "49112000", "depreciation": "None", "totalRevenue": "78187000", "costOfRevenue": "29075000", "interestIncome": "3158000", "incomeBeforeTax": "18719000", "interestExpense": "4144000", "operatingIncome": "-2700000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-993000", "reportedCurrency": "USD", "netInterestIncome": "-986000", "nonInterestIncome": "None", "operatingExpenses": "51812000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1251000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29075000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5401000", "sellingGeneralAndAdministrative": "27452000", "netIncomeFromContinuingOperations": "19712000" }, "balance": { "goodwill": "126273000", "inventory": "59187000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "507565000", "longTermDebt": "363096000", "shortTermDebt": "5165000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "43489000", "reportedCurrency": "USD", "retainedEarnings": "-498349000", "totalLiabilities": "433563000", "otherCurrentAssets": "7794000", "totalCurrentAssets": "306107000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "27126000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "201458000", "currentAccountsPayable": "22976000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "376731000", "totalShareholderEquity": "74002000", "capitalLeaseObligations": "13635000", "otherCurrentLiabilities": "15588000", "totalCurrentLiabilities": "59441000", "otherNonCurrentLiabilities": "1990000", "totalNonCurrentLiabilities": "374122000", "cashAndShortTermInvestments": "212000000", "commonStockSharesOutstanding": "140294291", "intangibleAssetsExcludingGoodwill": "43489000", "cashAndCashEquivalentsAtCarryingValue": "212000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19712000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "5328000", "operatingCashflow": "9646000", "capitalExpenditures": "1145000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-173361000", "cashflowFromInvestment": "-1552000", "stockBasedCompensation": "5308000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-708000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2834000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 78187000, "cost_of_revenue": 29075000, "gross_profit": 49112000, "research_and_development": 1251000, "selling_general_admin": 27452000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22862999, "depreciation_amortisation": 5401000, "ebitda": 28263999, "interest_expense": 4144000, "interest_income": null, "other_non_operating": null, "pretax_income": 18719000, "tax_provision": -993000, "effective_tax_rate": null, "net_income": 19712000, "net_income_continuing_ops": 19712000, "net_income_to_common": 19712000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 212000000, "short_term_investments": null, "net_receivables": 27126000, "inventory": 59187000, "other_current_assets": null, "total_current_assets": 306107000, "net_ppe": null, "goodwill": 126273000, "intangible_assets": 43489000, "goodwill_and_intangibles": 169762000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 201458000, "total_assets": 507565000, "short_term_debt": 5165000, "accounts_payable": 22976000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 59441000, "long_term_debt": 363096000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 374122000, "total_liabilities": 433563000, "total_debt": 368261000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -498349000, "total_equity": 74002000, "shares_outstanding": 140294291, "operating_cash_flow": 9646000, "stock_based_compensation": 5308000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1145000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1552000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -173361000, "free_cash_flow": 10791000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22862999", "ebitda": "28263999", "netIncome": "19712000", "grossProfit": "49112000", "depreciation": "None", "totalRevenue": "78187000", "costOfRevenue": "29075000", "interestIncome": "3158000", "incomeBeforeTax": "18719000", "interestExpense": "4144000", "operatingIncome": "-2700000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-993000", "reportedCurrency": "USD", "netInterestIncome": "-986000", "nonInterestIncome": "None", "operatingExpenses": "51812000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1251000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29075000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5401000", "sellingGeneralAndAdministrative": "27452000", "netIncomeFromContinuingOperations": "19712000" }, "balance": { "goodwill": "126273000", "inventory": "59187000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "507565000", "longTermDebt": "363096000", "shortTermDebt": "5165000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "43489000", "reportedCurrency": "USD", "retainedEarnings": "-498349000", "totalLiabilities": "433563000", "otherCurrentAssets": "7794000", "totalCurrentAssets": "306107000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "27126000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "201458000", "currentAccountsPayable": "22976000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "376731000", "totalShareholderEquity": "74002000", "capitalLeaseObligations": "13635000", "otherCurrentLiabilities": "15588000", "totalCurrentLiabilities": "59441000", "otherNonCurrentLiabilities": "1990000", "totalNonCurrentLiabilities": "374122000", "cashAndShortTermInvestments": "212000000", "commonStockSharesOutstanding": "140294291", "intangibleAssetsExcludingGoodwill": "43489000", "cashAndCashEquivalentsAtCarryingValue": "212000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19712000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "5328000", "operatingCashflow": "9646000", "capitalExpenditures": "1145000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-173361000", "cashflowFromInvestment": "-1552000", "stockBasedCompensation": "5308000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-708000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2834000", "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": "2026-06-06T23:28:19.154417+00:00", "is_restated": false, "income_statement": { "revenue": 69580000, "cost_of_revenue": 21000000, "gross_profit": 48580000, "ebit": -6706000, "ebitda": -542000, "pretax_income": -9204000, "tax_provision": 892000, "net_income": -10096000, "net_income_to_common": -10096000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 373031000, "total_current_assets": 469373000, "total_assets": 673820000, "short_term_debt": 5075000, "long_term_debt": 552984000, "total_debt": 558059000, "total_liabilities": 627759000, "total_equity": 46061000, "shares_outstanding": 125079470, "goodwill_and_intangibles": 169909000 }, "cash_flow": { "operating_cash_flow": 2996000, "capital_expenditure": 1145000, "free_cash_flow": 4141000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170328, "ticker_id": 8238, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:19.154417+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6706000", "ebitda": "-542000", "netIncome": "-10096000", "grossProfit": "48580000", "depreciation": "None", "totalRevenue": "69580000", "costOfRevenue": "21000000", "interestIncome": "3028000", "incomeBeforeTax": "-9204000", "interestExpense": "2498000", "operatingIncome": "-12023000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "892000", "reportedCurrency": "USD", "netInterestIncome": "530000", "nonInterestIncome": "None", "operatingExpenses": "60603000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "998000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6164000", "sellingGeneralAndAdministrative": "33565000", "netIncomeFromContinuingOperations": "-10096000" }, "balance": { "goodwill": "124260000", "inventory": "65632000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "673820000", "longTermDebt": "552984000", "shortTermDebt": "5075000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "45649000", "reportedCurrency": "USD", "retainedEarnings": "-518061000", "totalLiabilities": "627759000", "otherCurrentAssets": "7178000", "totalCurrentAssets": "469373000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "23532000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "204447000", "currentAccountsPayable": "23143000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "567687000", "totalShareholderEquity": "46061000", "capitalLeaseObligations": "14703000", "otherCurrentLiabilities": "19555000", "totalCurrentLiabilities": "62804000", "otherNonCurrentLiabilities": "1802000", "totalNonCurrentLiabilities": "564955000", "cashAndShortTermInvestments": "373031000", "commonStockSharesOutstanding": "125079470", "intangibleAssetsExcludingGoodwill": "45649000", "cashAndCashEquivalentsAtCarryingValue": "373031000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10096000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "3761000", "operatingCashflow": "2996000", "capitalExpenditures": "1145000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-250000", "cashflowFromInvestment": "-1145000", "stockBasedCompensation": "3476000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6164000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 69580000, "cost_of_revenue": 21000000, "gross_profit": 48580000, "research_and_development": 998000, "selling_general_admin": 33565000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6706000, "depreciation_amortisation": 6164000, "ebitda": -542000, "interest_expense": 2498000, "interest_income": null, "other_non_operating": null, "pretax_income": -9204000, "tax_provision": 892000, "effective_tax_rate": null, "net_income": -10096000, "net_income_continuing_ops": -10096000, "net_income_to_common": -10096000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 373031000, "short_term_investments": null, "net_receivables": 23532000, "inventory": 65632000, "other_current_assets": null, "total_current_assets": 469373000, "net_ppe": null, "goodwill": 124260000, "intangible_assets": 45649000, "goodwill_and_intangibles": 169909000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 204447000, "total_assets": 673820000, "short_term_debt": 5075000, "accounts_payable": 23143000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 62804000, "long_term_debt": 552984000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 564955000, "total_liabilities": 627759000, "total_debt": 558059000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -518061000, "total_equity": 46061000, "shares_outstanding": 125079470, "operating_cash_flow": 2996000, "stock_based_compensation": 3476000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1145000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1145000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -250000, "free_cash_flow": 4141000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6706000", "ebitda": "-542000", "netIncome": "-10096000", "grossProfit": "48580000", "depreciation": "None", "totalRevenue": "69580000", "costOfRevenue": "21000000", "interestIncome": "3028000", "incomeBeforeTax": "-9204000", "interestExpense": "2498000", "operatingIncome": "-12023000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "892000", "reportedCurrency": "USD", "netInterestIncome": "530000", "nonInterestIncome": "None", "operatingExpenses": "60603000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "998000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6164000", "sellingGeneralAndAdministrative": "33565000", "netIncomeFromContinuingOperations": "-10096000" }, "balance": { "goodwill": "124260000", "inventory": "65632000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "673820000", "longTermDebt": "552984000", "shortTermDebt": "5075000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "45649000", "reportedCurrency": "USD", "retainedEarnings": "-518061000", "totalLiabilities": "627759000", "otherCurrentAssets": "7178000", "totalCurrentAssets": "469373000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "23532000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "204447000", "currentAccountsPayable": "23143000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "567687000", "totalShareholderEquity": "46061000", "capitalLeaseObligations": "14703000", "otherCurrentLiabilities": "19555000", "totalCurrentLiabilities": "62804000", "otherNonCurrentLiabilities": "1802000", "totalNonCurrentLiabilities": "564955000", "cashAndShortTermInvestments": "373031000", "commonStockSharesOutstanding": "125079470", "intangibleAssetsExcludingGoodwill": "45649000", "cashAndCashEquivalentsAtCarryingValue": "373031000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10096000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "3761000", "operatingCashflow": "2996000", "capitalExpenditures": "1145000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-250000", "cashflowFromInvestment": "-1145000", "stockBasedCompensation": "3476000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6164000", "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": "2026-06-06T23:28:19.154417+00:00", "is_restated": false, "income_statement": { "revenue": 83495000, "cost_of_revenue": 31149000, "gross_profit": 52346000, "ebit": -9255000, "ebitda": -2696000, "pretax_income": -11718000, "tax_provision": -1388000, "net_income": -10330000, "net_income_to_common": -10330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 370063000, "total_current_assets": 477124000, "total_assets": 685683000, "short_term_debt": 5147000, "long_term_debt": 552198000, "total_debt": 557345000, "total_liabilities": 633880000, "total_equity": 51803000, "shares_outstanding": 124401969, "goodwill_and_intangibles": 171011000 }, "cash_flow": { "operating_cash_flow": 16472000, "capital_expenditure": 862000, "free_cash_flow": 17334000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170329, "ticker_id": 8238, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:19.154417+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9255000", "ebitda": "-2696000", "netIncome": "-10330000", "grossProfit": "52346000", "depreciation": "None", "totalRevenue": "83495000", "costOfRevenue": "31149000", "interestIncome": "2218000", "incomeBeforeTax": "-11718000", "interestExpense": "2463000", "operatingIncome": "-7157000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1388000", "reportedCurrency": "USD", "netInterestIncome": "-245000", "nonInterestIncome": "None", "operatingExpenses": "59503000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1222000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31149000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6559000", "sellingGeneralAndAdministrative": "31756000", "netIncomeFromContinuingOperations": "-10330000" }, "balance": { "goodwill": "123499000", "inventory": "69113000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "685683000", "longTermDebt": "552198000", "shortTermDebt": "5147000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "47512000", "reportedCurrency": "USD", "retainedEarnings": "-507965000", "totalLiabilities": "633880000", "otherCurrentAssets": "9487000", "totalCurrentAssets": "477124000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "37000", "currentNetReceivables": "28461000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "208559000", "currentAccountsPayable": "21941000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "568158000", "totalShareholderEquity": "51803000", "capitalLeaseObligations": "15960000", "otherCurrentLiabilities": "35263000", "totalCurrentLiabilities": "68152000", "otherNonCurrentLiabilities": "1833000", "totalNonCurrentLiabilities": "565728000", "cashAndShortTermInvestments": "370063000", "commonStockSharesOutstanding": "124401969", "intangibleAssetsExcludingGoodwill": "47512000", "cashAndCashEquivalentsAtCarryingValue": "370063000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10330000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-3032000", "operatingCashflow": "16472000", "capitalExpenditures": "862000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-770000", "cashflowFromInvestment": "-862000", "stockBasedCompensation": "5850000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "156082000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6559000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 83495000, "cost_of_revenue": 31149000, "gross_profit": 52346000, "research_and_development": 1222000, "selling_general_admin": 31756000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9255000, "depreciation_amortisation": 6559000, "ebitda": -2696000, "interest_expense": 2463000, "interest_income": null, "other_non_operating": null, "pretax_income": -11718000, "tax_provision": -1388000, "effective_tax_rate": null, "net_income": -10330000, "net_income_continuing_ops": -10330000, "net_income_to_common": -10330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 370063000, "short_term_investments": 37000, "net_receivables": 28461000, "inventory": 69113000, "other_current_assets": null, "total_current_assets": 477124000, "net_ppe": null, "goodwill": 123499000, "intangible_assets": 47512000, "goodwill_and_intangibles": 171011000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 208559000, "total_assets": 685683000, "short_term_debt": 5147000, "accounts_payable": 21941000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 68152000, "long_term_debt": 552198000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 565728000, "total_liabilities": 633880000, "total_debt": 557345000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -507965000, "total_equity": 51803000, "shares_outstanding": 124401969, "operating_cash_flow": 16472000, "stock_based_compensation": 5850000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 862000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -862000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -770000, "free_cash_flow": 17334000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9255000", "ebitda": "-2696000", "netIncome": "-10330000", "grossProfit": "52346000", "depreciation": "None", "totalRevenue": "83495000", "costOfRevenue": "31149000", "interestIncome": "2218000", "incomeBeforeTax": "-11718000", "interestExpense": "2463000", "operatingIncome": "-7157000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1388000", "reportedCurrency": "USD", "netInterestIncome": "-245000", "nonInterestIncome": "None", "operatingExpenses": "59503000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1222000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31149000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6559000", "sellingGeneralAndAdministrative": "31756000", "netIncomeFromContinuingOperations": "-10330000" }, "balance": { "goodwill": "123499000", "inventory": "69113000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "685683000", "longTermDebt": "552198000", "shortTermDebt": "5147000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "47512000", "reportedCurrency": "USD", "retainedEarnings": "-507965000", "totalLiabilities": "633880000", "otherCurrentAssets": "9487000", "totalCurrentAssets": "477124000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "37000", "currentNetReceivables": "28461000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "208559000", "currentAccountsPayable": "21941000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "568158000", "totalShareholderEquity": "51803000", "capitalLeaseObligations": "15960000", "otherCurrentLiabilities": "35263000", "totalCurrentLiabilities": "68152000", "otherNonCurrentLiabilities": "1833000", "totalNonCurrentLiabilities": "565728000", "cashAndShortTermInvestments": "370063000", "commonStockSharesOutstanding": "124401969", "intangibleAssetsExcludingGoodwill": "47512000", "cashAndCashEquivalentsAtCarryingValue": "370063000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10330000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-3032000", "operatingCashflow": "16472000", "capitalExpenditures": "862000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-770000", "cashflowFromInvestment": "-862000", "stockBasedCompensation": "5850000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "156082000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6559000", "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": "2026-06-06T23:28:19.154417+00:00", "is_restated": false, "income_statement": { "revenue": 78802000, "cost_of_revenue": 38153000, "gross_profit": 40649000, "ebit": -13875000, "ebitda": -4319000, "pretax_income": -16343000, "tax_provision": 1948000, "net_income": -18291000, "net_income_to_common": -18291000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 358892000, "total_current_assets": 485047000, "total_assets": 699548000, "short_term_debt": 4827000, "long_term_debt": 551411000, "total_debt": 556238000, "total_liabilities": 639824000, "total_equity": 59724000, "shares_outstanding": 124057602, "goodwill_and_intangibles": 176434000 }, "cash_flow": { "operating_cash_flow": 10315000, "capital_expenditure": 2092000, "free_cash_flow": 12407000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170331, "ticker_id": 8238, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:19.154417+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13875000", "ebitda": "-4319000", "netIncome": "-18291000", "grossProfit": "40649000", "depreciation": "None", "totalRevenue": "78802000", "costOfRevenue": "38153000", "interestIncome": "4876000", "incomeBeforeTax": "-16343000", "interestExpense": "2468000", "operatingIncome": "-21515000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1948000", "reportedCurrency": "USD", "netInterestIncome": "2408000", "nonInterestIncome": "None", "operatingExpenses": "62164000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1108000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38153000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9556000", "sellingGeneralAndAdministrative": "33436000", "netIncomeFromContinuingOperations": "-18291000" }, "balance": { "goodwill": "125455000", "inventory": "73443000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "699548000", "longTermDebt": "551411000", "shortTermDebt": "4827000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "50979000", "reportedCurrency": "USD", "retainedEarnings": "-497635000", "totalLiabilities": "639824000", "otherCurrentAssets": "16034000", "totalCurrentAssets": "485047000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36678000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "214501000", "currentAccountsPayable": "23084000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "568331000", "totalShareholderEquity": "59724000", "capitalLeaseObligations": "16920000", "otherCurrentLiabilities": "26611000", "totalCurrentLiabilities": "73948000", "otherNonCurrentLiabilities": "699000", "totalNonCurrentLiabilities": "565876000", "cashAndShortTermInvestments": "358892000", "commonStockSharesOutstanding": "124057602", "intangibleAssetsExcludingGoodwill": "50979000", "cashAndCashEquivalentsAtCarryingValue": "358892000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18291000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "29276000", "operatingCashflow": "10315000", "capitalExpenditures": "2092000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-204000", "cashflowFromInvestment": "-2092000", "stockBasedCompensation": "7712000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-204000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1070000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 78802000, "cost_of_revenue": 38153000, "gross_profit": 40649000, "research_and_development": 1108000, "selling_general_admin": 33436000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13875000, "depreciation_amortisation": 9556000, "ebitda": -4319000, "interest_expense": 2468000, "interest_income": null, "other_non_operating": null, "pretax_income": -16343000, "tax_provision": 1948000, "effective_tax_rate": null, "net_income": -18291000, "net_income_continuing_ops": -18291000, "net_income_to_common": -18291000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 358892000, "short_term_investments": null, "net_receivables": 36678000, "inventory": 73443000, "other_current_assets": null, "total_current_assets": 485047000, "net_ppe": null, "goodwill": 125455000, "intangible_assets": 50979000, "goodwill_and_intangibles": 176434000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 214501000, "total_assets": 699548000, "short_term_debt": 4827000, "accounts_payable": 23084000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 73948000, "long_term_debt": 551411000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 565876000, "total_liabilities": 639824000, "total_debt": 556238000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -497635000, "total_equity": 59724000, "shares_outstanding": 124057602, "operating_cash_flow": 10315000, "stock_based_compensation": 7712000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2092000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2092000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -204000, "free_cash_flow": 12407000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13875000", "ebitda": "-4319000", "netIncome": "-18291000", "grossProfit": "40649000", "depreciation": "None", "totalRevenue": "78802000", "costOfRevenue": "38153000", "interestIncome": "4876000", "incomeBeforeTax": "-16343000", "interestExpense": "2468000", "operatingIncome": "-21515000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1948000", "reportedCurrency": "USD", "netInterestIncome": "2408000", "nonInterestIncome": "None", "operatingExpenses": "62164000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1108000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38153000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9556000", "sellingGeneralAndAdministrative": "33436000", "netIncomeFromContinuingOperations": "-18291000" }, "balance": { "goodwill": "125455000", "inventory": "73443000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "699548000", "longTermDebt": "551411000", "shortTermDebt": "4827000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "50979000", "reportedCurrency": "USD", "retainedEarnings": "-497635000", "totalLiabilities": "639824000", "otherCurrentAssets": "16034000", "totalCurrentAssets": "485047000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36678000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "214501000", "currentAccountsPayable": "23084000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "568331000", "totalShareholderEquity": "59724000", "capitalLeaseObligations": "16920000", "otherCurrentLiabilities": "26611000", "totalCurrentLiabilities": "73948000", "otherNonCurrentLiabilities": "699000", "totalNonCurrentLiabilities": "565876000", "cashAndShortTermInvestments": "358892000", "commonStockSharesOutstanding": "124057602", "intangibleAssetsExcludingGoodwill": "50979000", "cashAndCashEquivalentsAtCarryingValue": "358892000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18291000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "29276000", "operatingCashflow": "10315000", "capitalExpenditures": "2092000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-204000", "cashflowFromInvestment": "-2092000", "stockBasedCompensation": "7712000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-204000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1070000", "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": "2026-06-06T23:28:19.154417+00:00", "is_restated": false, "income_statement": { "revenue": 90594000, "cost_of_revenue": 49654000, "gross_profit": 40940000, "ebit": 2301000, "ebitda": 11218000, "pretax_income": -151000, "tax_provision": -353000, "net_income": 202000, "net_income_to_common": 202000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 349544000, "total_current_assets": 489626000, "total_assets": 711833000, "short_term_debt": 4278000, "long_term_debt": 550625000, "total_debt": 554903000, "total_liabilities": 642644000, "total_equity": 69189000, "shares_outstanding": 141927750, "goodwill_and_intangibles": 178983000 }, "cash_flow": { "operating_cash_flow": 6201000, "capital_expenditure": 2038000, "free_cash_flow": 8239000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170332, "ticker_id": 8238, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:19.154417+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2301000", "ebitda": "11218000", "netIncome": "202000", "grossProfit": "40940000", "depreciation": "None", "totalRevenue": "90594000", "costOfRevenue": "49654000", "interestIncome": "4194000", "incomeBeforeTax": "-151000", "interestExpense": "2452000", "operatingIncome": "-22111000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-353000", "reportedCurrency": "USD", "netInterestIncome": "1742000", "nonInterestIncome": "None", "operatingExpenses": "63051000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1159000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49654000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8917000", "sellingGeneralAndAdministrative": "31410000", "netIncomeFromContinuingOperations": "202000" }, "balance": { "goodwill": "124822000", "inventory": "77143000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "711833000", "longTermDebt": "550625000", "shortTermDebt": "4278000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "54161000", "reportedCurrency": "USD", "retainedEarnings": "-479344000", "totalLiabilities": "642644000", "otherCurrentAssets": "21129000", "totalCurrentAssets": "489626000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "41810000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "222207000", "currentAccountsPayable": "26686000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "567607000", "totalShareholderEquity": "69189000", "capitalLeaseObligations": "16982000", "otherCurrentLiabilities": "24106000", "totalCurrentLiabilities": "75426000", "otherNonCurrentLiabilities": "1849000", "totalNonCurrentLiabilities": "567218000", "cashAndShortTermInvestments": "349544000", "commonStockSharesOutstanding": "141927750", "intangibleAssetsExcludingGoodwill": "54161000", "cashAndCashEquivalentsAtCarryingValue": "349544000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "202000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "4509000", "operatingCashflow": "6201000", "capitalExpenditures": "2038000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98749000", "cashflowFromInvestment": "-2038000", "stockBasedCompensation": "6498000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-98332000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8917000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 90594000, "cost_of_revenue": 49654000, "gross_profit": 40940000, "research_and_development": 1159000, "selling_general_admin": 31410000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2301000, "depreciation_amortisation": 8917000, "ebitda": 11218000, "interest_expense": 2452000, "interest_income": null, "other_non_operating": null, "pretax_income": -151000, "tax_provision": -353000, "effective_tax_rate": null, "net_income": 202000, "net_income_continuing_ops": 202000, "net_income_to_common": 202000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 349544000, "short_term_investments": null, "net_receivables": 41810000, "inventory": 77143000, "other_current_assets": null, "total_current_assets": 489626000, "net_ppe": null, "goodwill": 124822000, "intangible_assets": 54161000, "goodwill_and_intangibles": 178983000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 222207000, "total_assets": 711833000, "short_term_debt": 4278000, "accounts_payable": 26686000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 75426000, "long_term_debt": 550625000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 567218000, "total_liabilities": 642644000, "total_debt": 554903000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -479344000, "total_equity": 69189000, "shares_outstanding": 141927750, "operating_cash_flow": 6201000, "stock_based_compensation": 6498000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2038000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2038000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -98749000, "free_cash_flow": 8239000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2301000", "ebitda": "11218000", "netIncome": "202000", "grossProfit": "40940000", "depreciation": "None", "totalRevenue": "90594000", "costOfRevenue": "49654000", "interestIncome": "4194000", "incomeBeforeTax": "-151000", "interestExpense": "2452000", "operatingIncome": "-22111000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-353000", "reportedCurrency": "USD", "netInterestIncome": "1742000", "nonInterestIncome": "None", "operatingExpenses": "63051000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1159000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49654000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8917000", "sellingGeneralAndAdministrative": "31410000", "netIncomeFromContinuingOperations": "202000" }, "balance": { "goodwill": "124822000", "inventory": "77143000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "711833000", "longTermDebt": "550625000", "shortTermDebt": "4278000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "54161000", "reportedCurrency": "USD", "retainedEarnings": "-479344000", "totalLiabilities": "642644000", "otherCurrentAssets": "21129000", "totalCurrentAssets": "489626000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "41810000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "222207000", "currentAccountsPayable": "26686000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "567607000", "totalShareholderEquity": "69189000", "capitalLeaseObligations": "16982000", "otherCurrentLiabilities": "24106000", "totalCurrentLiabilities": "75426000", "otherNonCurrentLiabilities": "1849000", "totalNonCurrentLiabilities": "567218000", "cashAndShortTermInvestments": "349544000", "commonStockSharesOutstanding": "141927750", "intangibleAssetsExcludingGoodwill": "54161000", "cashAndCashEquivalentsAtCarryingValue": "349544000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "202000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "4509000", "operatingCashflow": "6201000", "capitalExpenditures": "2038000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98749000", "cashflowFromInvestment": "-2038000", "stockBasedCompensation": "6498000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-98332000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8917000", "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": "2026-06-06T23:28:19.154417+00:00", "is_restated": false, "income_statement": { "revenue": 81403000, "cost_of_revenue": 33042000, "gross_profit": 48361000, "ebit": 1691000, "ebitda": 10339000, "pretax_income": -1338000, "tax_provision": -659000, "net_income": -679000, "net_income_to_common": -679000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 444634000, "total_current_assets": 614824000, "total_assets": 844741000, "short_term_debt": 4648000, "long_term_debt": 665486000, "total_debt": 670134000, "total_liabilities": 781446000, "total_equity": 63295000, "shares_outstanding": 144477208, "goodwill_and_intangibles": 183770000 }, "cash_flow": { "operating_cash_flow": -16854000, "capital_expenditure": 1802000, "free_cash_flow": -15052000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170333, "ticker_id": 8238, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:19.154417+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1691000", "ebitda": "10339000", "netIncome": "-679000", "grossProfit": "48361000", "depreciation": "None", "totalRevenue": "81403000", "costOfRevenue": "33042000", "interestIncome": "5356000", "incomeBeforeTax": "-1338000", "interestExpense": "3029000", "operatingIncome": "-16991000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-659000", "reportedCurrency": "USD", "netInterestIncome": "2327000", "nonInterestIncome": "None", "operatingExpenses": "65352000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2807000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33042000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8648000", "sellingGeneralAndAdministrative": "28861000", "netIncomeFromContinuingOperations": "-679000" }, "balance": { "goodwill": "125365000", "inventory": "95721000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "844741000", "longTermDebt": "665486000", "shortTermDebt": "4648000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "58405000", "reportedCurrency": "USD", "retainedEarnings": "-479546000", "totalLiabilities": "781446000", "otherCurrentAssets": "25599000", "totalCurrentAssets": "614824000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48870000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "229917000", "currentAccountsPayable": "37312000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "683822000", "totalShareholderEquity": "63295000", "capitalLeaseObligations": "18336000", "otherCurrentLiabilities": "36541000", "totalCurrentLiabilities": "93568000", "otherNonCurrentLiabilities": "2617000", "totalNonCurrentLiabilities": "687878000", "cashAndShortTermInvestments": "444634000", "commonStockSharesOutstanding": "144477208", "intangibleAssetsExcludingGoodwill": "58405000", "cashAndCashEquivalentsAtCarryingValue": "444634000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-679000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-11081000", "operatingCashflow": "-16854000", "capitalExpenditures": "1802000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58618000", "cashflowFromInvestment": "-1802000", "stockBasedCompensation": "6636000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-57750000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8648000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 81403000, "cost_of_revenue": 33042000, "gross_profit": 48361000, "research_and_development": 2807000, "selling_general_admin": 28861000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1691000, "depreciation_amortisation": 8648000, "ebitda": 10339000, "interest_expense": 3029000, "interest_income": null, "other_non_operating": null, "pretax_income": -1338000, "tax_provision": -659000, "effective_tax_rate": null, "net_income": -679000, "net_income_continuing_ops": -679000, "net_income_to_common": -679000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 444634000, "short_term_investments": null, "net_receivables": 48870000, "inventory": 95721000, "other_current_assets": null, "total_current_assets": 614824000, "net_ppe": null, "goodwill": 125365000, "intangible_assets": 58405000, "goodwill_and_intangibles": 183770000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 229917000, "total_assets": 844741000, "short_term_debt": 4648000, "accounts_payable": 37312000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 93568000, "long_term_debt": 665486000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 687878000, "total_liabilities": 781446000, "total_debt": 670134000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -479546000, "total_equity": 63295000, "shares_outstanding": 144477208, "operating_cash_flow": -16854000, "stock_based_compensation": 6636000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1802000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1802000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -58618000, "free_cash_flow": -15052000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1691000", "ebitda": "10339000", "netIncome": "-679000", "grossProfit": "48361000", "depreciation": "None", "totalRevenue": "81403000", "costOfRevenue": "33042000", "interestIncome": "5356000", "incomeBeforeTax": "-1338000", "interestExpense": "3029000", "operatingIncome": "-16991000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-659000", "reportedCurrency": "USD", "netInterestIncome": "2327000", "nonInterestIncome": "None", "operatingExpenses": "65352000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2807000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33042000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8648000", "sellingGeneralAndAdministrative": "28861000", "netIncomeFromContinuingOperations": "-679000" }, "balance": { "goodwill": "125365000", "inventory": "95721000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "844741000", "longTermDebt": "665486000", "shortTermDebt": "4648000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "58405000", "reportedCurrency": "USD", "retainedEarnings": "-479546000", "totalLiabilities": "781446000", "otherCurrentAssets": "25599000", "totalCurrentAssets": "614824000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48870000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "229917000", "currentAccountsPayable": "37312000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "683822000", "totalShareholderEquity": "63295000", "capitalLeaseObligations": "18336000", "otherCurrentLiabilities": "36541000", "totalCurrentLiabilities": "93568000", "otherNonCurrentLiabilities": "2617000", "totalNonCurrentLiabilities": "687878000", "cashAndShortTermInvestments": "444634000", "commonStockSharesOutstanding": "144477208", "intangibleAssetsExcludingGoodwill": "58405000", "cashAndCashEquivalentsAtCarryingValue": "444634000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-679000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-11081000", "operatingCashflow": "-16854000", "capitalExpenditures": "1802000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58618000", "cashflowFromInvestment": "-1802000", "stockBasedCompensation": "6636000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-57750000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8648000", "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": "2026-06-06T23:28:19.154417+00:00", "is_restated": false, "income_statement": { "revenue": 96821000, "cost_of_revenue": 51135000, "gross_profit": 45686000, "ebit": -5442000, "ebitda": 4531000, "pretax_income": -8800000, "tax_provision": 603000, "net_income": -9403000, "net_income_to_common": -9403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 523025000, "total_current_assets": 698252000, "total_assets": 929113000, "short_term_debt": 4598000, "long_term_debt": 738372000, "total_debt": 742970000, "total_liabilities": 869723000, "total_equity": 59390000, "shares_outstanding": 128716355, "goodwill_and_intangibles": 187941000 }, "cash_flow": { "operating_cash_flow": -5170000, "capital_expenditure": 2168000, "free_cash_flow": -3002000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170334, "ticker_id": 8238, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:19.154417+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5442000", "ebitda": "4531000", "netIncome": "-9403000", "grossProfit": "45686000", "depreciation": "None", "totalRevenue": "96821000", "costOfRevenue": "51135000", "interestIncome": "6391000", "incomeBeforeTax": "-8800000", "interestExpense": "3358000", "operatingIncome": "-18360000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "603000", "reportedCurrency": "USD", "netInterestIncome": "3033000", "nonInterestIncome": "None", "operatingExpenses": "64046000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3046000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51135000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9973000", "sellingGeneralAndAdministrative": "28975000", "netIncomeFromContinuingOperations": "-9403000" }, "balance": { "goodwill": "125818000", "inventory": "91321000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "929113000", "longTermDebt": "738372000", "shortTermDebt": "4598000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "62123000", "reportedCurrency": "USD", "retainedEarnings": "-478867000", "totalLiabilities": "869723000", "otherCurrentAssets": "28877000", "totalCurrentAssets": "698252000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "55029000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "230861000", "currentAccountsPayable": "44768000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "752289000", "totalShareholderEquity": "59390000", "capitalLeaseObligations": "13917000", "otherCurrentLiabilities": "47004000", "totalCurrentLiabilities": "115008000", "otherNonCurrentLiabilities": "2767000", "totalNonCurrentLiabilities": "754715000", "cashAndShortTermInvestments": "523025000", "commonStockSharesOutstanding": "128716355", "intangibleAssetsExcludingGoodwill": "62123000", "cashAndCashEquivalentsAtCarryingValue": "523025000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-26043000", "operatingCashflow": "-5170000", "capitalExpenditures": "2168000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31357000", "cashflowFromInvestment": "-2168000", "stockBasedCompensation": "2258000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30155000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 96821000, "cost_of_revenue": 51135000, "gross_profit": 45686000, "research_and_development": 3046000, "selling_general_admin": 28975000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5442000, "depreciation_amortisation": 9973000, "ebitda": 4531000, "interest_expense": 3358000, "interest_income": null, "other_non_operating": null, "pretax_income": -8800000, "tax_provision": 603000, "effective_tax_rate": null, "net_income": -9403000, "net_income_continuing_ops": -9403000, "net_income_to_common": -9403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 523025000, "short_term_investments": null, "net_receivables": 55029000, "inventory": 91321000, "other_current_assets": null, "total_current_assets": 698252000, "net_ppe": null, "goodwill": 125818000, "intangible_assets": 62123000, "goodwill_and_intangibles": 187941000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 230861000, "total_assets": 929113000, "short_term_debt": 4598000, "accounts_payable": 44768000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 115008000, "long_term_debt": 738372000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 754715000, "total_liabilities": 869723000, "total_debt": 742970000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -478867000, "total_equity": 59390000, "shares_outstanding": 128716355, "operating_cash_flow": -5170000, "stock_based_compensation": 2258000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2168000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2168000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -31357000, "free_cash_flow": -3002000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5442000", "ebitda": "4531000", "netIncome": "-9403000", "grossProfit": "45686000", "depreciation": "None", "totalRevenue": "96821000", "costOfRevenue": "51135000", "interestIncome": "6391000", "incomeBeforeTax": "-8800000", "interestExpense": "3358000", "operatingIncome": "-18360000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "603000", "reportedCurrency": "USD", "netInterestIncome": "3033000", "nonInterestIncome": "None", "operatingExpenses": "64046000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3046000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51135000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9973000", "sellingGeneralAndAdministrative": "28975000", "netIncomeFromContinuingOperations": "-9403000" }, "balance": { "goodwill": "125818000", "inventory": "91321000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "929113000", "longTermDebt": "738372000", "shortTermDebt": "4598000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "62123000", "reportedCurrency": "USD", "retainedEarnings": "-478867000", "totalLiabilities": "869723000", "otherCurrentAssets": "28877000", "totalCurrentAssets": "698252000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "55029000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "230861000", "currentAccountsPayable": "44768000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "752289000", "totalShareholderEquity": "59390000", "capitalLeaseObligations": "13917000", "otherCurrentLiabilities": "47004000", "totalCurrentLiabilities": "115008000", "otherNonCurrentLiabilities": "2767000", "totalNonCurrentLiabilities": "754715000", "cashAndShortTermInvestments": "523025000", "commonStockSharesOutstanding": "128716355", "intangibleAssetsExcludingGoodwill": "62123000", "cashAndCashEquivalentsAtCarryingValue": "523025000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-26043000", "operatingCashflow": "-5170000", "capitalExpenditures": "2168000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31357000", "cashflowFromInvestment": "-2168000", "stockBasedCompensation": "2258000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30155000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9900000", "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": "2026-06-06T23:28:19.154417+00:00", "is_restated": false, "income_statement": { "revenue": 97413000, "cost_of_revenue": 109966000, "gross_profit": -12553000, "ebit": -66894000, "ebitda": -58908000, "pretax_income": -70339000, "tax_provision": 3479000, "net_income": -73818000, "net_income_to_common": -73818000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 559444000, "total_current_assets": 738011000, "total_assets": 973074000, "short_term_debt": 4711000, "long_term_debt": 737300000, "total_debt": 742011000, "total_liabilities": 883117000, "total_equity": 89957000, "shares_outstanding": 132896626, "goodwill_and_intangibles": 189321000 }, "cash_flow": { "operating_cash_flow": 17964000, "capital_expenditure": 2893000, "free_cash_flow": 20857000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170336, "ticker_id": 8238, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:19.154417+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-66894000", "ebitda": "-58908000", "netIncome": "-73818000", "grossProfit": "-12553000", "depreciation": "None", "totalRevenue": "97413000", "costOfRevenue": "109966000", "interestIncome": "6800000", "incomeBeforeTax": "-70339000", "interestExpense": "3445000", "operatingIncome": "-82101000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3479000", "reportedCurrency": "USD", "netInterestIncome": "3400000", "nonInterestIncome": "None", "operatingExpenses": "69548000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1839000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "109966000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7986000", "sellingGeneralAndAdministrative": "36978000", "netIncomeFromContinuingOperations": "-73800000" }, "balance": { "goodwill": "124679000", "inventory": "74878000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "973074000", "longTermDebt": "737300000", "shortTermDebt": "4711000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "64642000", "reportedCurrency": "USD", "retainedEarnings": "-469464000", "totalLiabilities": "883117000", "otherCurrentAssets": "35891000", "totalCurrentAssets": "738011000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "67798000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "235063000", "currentAccountsPayable": "35883000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "752131000", "totalShareholderEquity": "89957000", "capitalLeaseObligations": "14800000", "otherCurrentLiabilities": "74380000", "totalCurrentLiabilities": "125879000", "otherNonCurrentLiabilities": "7600000", "totalNonCurrentLiabilities": "757238000", "cashAndShortTermInvestments": "559444000", "commonStockSharesOutstanding": "132896626", "intangibleAssetsExcludingGoodwill": "64642000", "cashAndCashEquivalentsAtCarryingValue": "559444000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-73818000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "6031000", "operatingCashflow": "17964000", "capitalExpenditures": "2893000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2350000", "cashflowFromInvestment": "-4436000", "stockBasedCompensation": "8185000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-305000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7986000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 97413000, "cost_of_revenue": 109966000, "gross_profit": -12553000, "research_and_development": 1839000, "selling_general_admin": 36978000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -66894000, "depreciation_amortisation": 7986000, "ebitda": -58908000, "interest_expense": 3445000, "interest_income": null, "other_non_operating": null, "pretax_income": -70339000, "tax_provision": 3479000, "effective_tax_rate": null, "net_income": -73818000, "net_income_continuing_ops": -73800000, "net_income_to_common": -73818000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 559444000, "short_term_investments": null, "net_receivables": 67798000, "inventory": 74878000, "other_current_assets": null, "total_current_assets": 738011000, "net_ppe": null, "goodwill": 124679000, "intangible_assets": 64642000, "goodwill_and_intangibles": 189321000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 235063000, "total_assets": 973074000, "short_term_debt": 4711000, "accounts_payable": 35883000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 125879000, "long_term_debt": 737300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 757238000, "total_liabilities": 883117000, "total_debt": 742011000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -469464000, "total_equity": 89957000, "shares_outstanding": 132896626, "operating_cash_flow": 17964000, "stock_based_compensation": 8185000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2893000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4436000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2350000, "free_cash_flow": 20857000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-66894000", "ebitda": "-58908000", "netIncome": "-73818000", "grossProfit": "-12553000", "depreciation": "None", "totalRevenue": "97413000", "costOfRevenue": "109966000", "interestIncome": "6800000", "incomeBeforeTax": "-70339000", "interestExpense": "3445000", "operatingIncome": "-82101000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3479000", "reportedCurrency": "USD", "netInterestIncome": "3400000", "nonInterestIncome": "None", "operatingExpenses": "69548000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1839000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "109966000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7986000", "sellingGeneralAndAdministrative": "36978000", "netIncomeFromContinuingOperations": "-73800000" }, "balance": { "goodwill": "124679000", "inventory": "74878000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "973074000", "longTermDebt": "737300000", "shortTermDebt": "4711000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "64642000", "reportedCurrency": "USD", "retainedEarnings": "-469464000", "totalLiabilities": "883117000", "otherCurrentAssets": "35891000", "totalCurrentAssets": "738011000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "67798000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "235063000", "currentAccountsPayable": "35883000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "752131000", "totalShareholderEquity": "89957000", "capitalLeaseObligations": "14800000", "otherCurrentLiabilities": "74380000", "totalCurrentLiabilities": "125879000", "otherNonCurrentLiabilities": "7600000", "totalNonCurrentLiabilities": "757238000", "cashAndShortTermInvestments": "559444000", "commonStockSharesOutstanding": "132896626", "intangibleAssetsExcludingGoodwill": "64642000", "cashAndCashEquivalentsAtCarryingValue": "559444000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-73818000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "6031000", "operatingCashflow": "17964000", "capitalExpenditures": "2893000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2350000", "cashflowFromInvestment": "-4436000", "stockBasedCompensation": "8185000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-305000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7986000", "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": "2026-06-06T23:28:19.154417+00:00", "is_restated": false, "income_statement": { "revenue": 117479000, "cost_of_revenue": 49603000, "gross_profit": 67876000, "ebit": 4600000, "ebitda": 15060000, "pretax_income": 1171000, "tax_provision": -2193000, "net_income": 3364000, "net_income_to_common": 3364000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 549728000, "total_current_assets": 767942000, "total_assets": 1007474000, "short_term_debt": 4901000, "long_term_debt": 736300000, "total_debt": 741201000, "total_liabilities": 845632000, "total_equity": 161842000, "shares_outstanding": 132716024, "goodwill_and_intangibles": 190920000 }, "cash_flow": { "operating_cash_flow": 21966000, "capital_expenditure": 1304000, "free_cash_flow": 23270000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170337, "ticker_id": 8238, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:19.154417+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4600000", "ebitda": "15060000", "netIncome": "3364000", "grossProfit": "67876000", "depreciation": "None", "totalRevenue": "117479000", "costOfRevenue": "49603000", "interestIncome": "5700000", "incomeBeforeTax": "1171000", "interestExpense": "3429000", "operatingIncome": "-13146000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-2193000", "reportedCurrency": "USD", "netInterestIncome": "2300000", "nonInterestIncome": "None", "operatingExpenses": "81022000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2881000", "otherNonOperatingIncome": "17746000", "costofGoodsAndServicesSold": "49603000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10460000", "sellingGeneralAndAdministrative": "35100000", "netIncomeFromContinuingOperations": "3400000" }, "balance": { "goodwill": "125351000", "inventory": "107000000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "1007474000", "longTermDebt": "736300000", "shortTermDebt": "4901000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "65569000", "reportedCurrency": "USD", "retainedEarnings": "-395646000", "totalLiabilities": "845632000", "otherCurrentAssets": "30939000", "totalCurrentAssets": "767942000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "80275000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "239532000", "currentAccountsPayable": "29379000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "31748000", "shortLongTermDebtTotal": "751786000", "totalShareholderEquity": "161842000", "capitalLeaseObligations": "15500000", "otherCurrentLiabilities": "36014000", "totalCurrentLiabilities": "82789000", "otherNonCurrentLiabilities": "900000", "totalNonCurrentLiabilities": "762843000", "cashAndShortTermInvestments": "549728000", "commonStockSharesOutstanding": "132716024", "intangibleAssetsExcludingGoodwill": "65569000", "cashAndCashEquivalentsAtCarryingValue": "549728000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3364000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "13166000", "operatingCashflow": "21966000", "capitalExpenditures": "1304000", "changeInReceivables": "-4931000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1546000", "cashflowFromInvestment": "-3219000", "stockBasedCompensation": "8524000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "17201000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2240000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9901000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 117479000, "cost_of_revenue": 49603000, "gross_profit": 67876000, "research_and_development": 2881000, "selling_general_admin": 35100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4600000, "depreciation_amortisation": 10460000, "ebitda": 15060000, "interest_expense": 3429000, "interest_income": null, "other_non_operating": null, "pretax_income": 1171000, "tax_provision": -2193000, "effective_tax_rate": null, "net_income": 3364000, "net_income_continuing_ops": 3400000, "net_income_to_common": 3364000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 549728000, "short_term_investments": null, "net_receivables": 80275000, "inventory": 107000000, "other_current_assets": null, "total_current_assets": 767942000, "net_ppe": null, "goodwill": 125351000, "intangible_assets": 65569000, "goodwill_and_intangibles": 190920000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 239532000, "total_assets": 1007474000, "short_term_debt": 4901000, "accounts_payable": 29379000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 82789000, "long_term_debt": 736300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 762843000, "total_liabilities": 845632000, "total_debt": 741201000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -395646000, "total_equity": 161842000, "shares_outstanding": 132716024, "operating_cash_flow": 21966000, "stock_based_compensation": 8524000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1304000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3219000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1546000, "free_cash_flow": 23270000, "net_change_in_cash": 17201000 }, "raw_data": { "income": { "ebit": "4600000", "ebitda": "15060000", "netIncome": "3364000", "grossProfit": "67876000", "depreciation": "None", "totalRevenue": "117479000", "costOfRevenue": "49603000", "interestIncome": "5700000", "incomeBeforeTax": "1171000", "interestExpense": "3429000", "operatingIncome": "-13146000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-2193000", "reportedCurrency": "USD", "netInterestIncome": "2300000", "nonInterestIncome": "None", "operatingExpenses": "81022000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2881000", "otherNonOperatingIncome": "17746000", "costofGoodsAndServicesSold": "49603000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10460000", "sellingGeneralAndAdministrative": "35100000", "netIncomeFromContinuingOperations": "3400000" }, "balance": { "goodwill": "125351000", "inventory": "107000000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "1007474000", "longTermDebt": "736300000", "shortTermDebt": "4901000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "65569000", "reportedCurrency": "USD", "retainedEarnings": "-395646000", "totalLiabilities": "845632000", "otherCurrentAssets": "30939000", "totalCurrentAssets": "767942000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "80275000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "239532000", "currentAccountsPayable": "29379000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "31748000", "shortLongTermDebtTotal": "751786000", "totalShareholderEquity": "161842000", "capitalLeaseObligations": "15500000", "otherCurrentLiabilities": "36014000", "totalCurrentLiabilities": "82789000", "otherNonCurrentLiabilities": "900000", "totalNonCurrentLiabilities": "762843000", "cashAndShortTermInvestments": "549728000", "commonStockSharesOutstanding": "132716024", "intangibleAssetsExcludingGoodwill": "65569000", "cashAndCashEquivalentsAtCarryingValue": "549728000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3364000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "13166000", "operatingCashflow": "21966000", "capitalExpenditures": "1304000", "changeInReceivables": "-4931000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1546000", "cashflowFromInvestment": "-3219000", "stockBasedCompensation": "8524000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "17201000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2240000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9901000", "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": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "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" ] } } }