{ "ticker": { "uuid": "3d2f2365-2124-460f-908d-d12264b85662", "symbol": "SPRU", "name": "Spruce Power Holding Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Solar", "page_url": "https://sharemaestro.com/factors/ticker/3d2f2365-2124-460f-908d-d12264b85662/", "api_url": "https://sharemaestro.com/factors/api/tickers/3d2f2365-2124-460f-908d-d12264b85662/" }, "ticker_metadata": { "id": 3736, "uuid": "3d2f2365-2124-460f-908d-d12264b85662", "symbol": "SPRU", "name": "Spruce Power Holding Corp", "asset_type": "equity", "market_cap": 52904000, "stock_exchange_id": 3, "industry": "Solar", "sector": "Technology", "description": "XL Fleet Corporation. The company is headquartered in Boston, Massachusetts.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "3d2f2365-2124-460f-908d-d12264b85662", "symbol": "SPRU", "name": "Spruce Power Holding Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Solar", "page_url": "https://sharemaestro.com/factors/ticker/3d2f2365-2124-460f-908d-d12264b85662/", "api_url": "https://sharemaestro.com/factors/api/tickers/3d2f2365-2124-460f-908d-d12264b85662/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.77, "value": 0.63, "quality": 0.62, "momentum": 0.63, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 2.59, "market_cap": 47061400.75, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0795, "shareholder_yield": 0, "roe": -0.1136, "piotroski_f_score": 6, "momentum_12_1": 0.7368, "volatility_252d": 1.1982 }, "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": "2026-06-07T06:54:40.146799+00:00", "batch_id": "" }, "size": { "price_close": 2.59, "market_cap": 47061400.75, "market_cap_usd": 47061400.75, "enterprise_value": 666252400.75, "shares_outstanding": 18170425, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.3944, "ptbv_ratio": 0.421, "ps_ratio": 0.4224, "pcf_ratio": 47.5848, "pfcf_ratio": 41.9069, "ev_ebitda": 12.5755, "ev_ebit": 29.4086, "ev_sales": 5.98, "ev_fcf": 593.2791, "earnings_yield": null, "fcf_yield": 0.0017, "price_to_sales": 0.4224, "price_to_book": 0.3944, "price_to_cashflow": 47.5848, "ebitda_to_ev": 0.0795, "sales_yield": 0.1672 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.6635, "operating_margin": 0.2033, "net_margin": -0.1217, "ebitda_margin": 0.4755, "fcf_margin": 0.0101, "roe": -0.1136, "roa": -0.0164, "roic": 0.023, "roc_greenblatt": null, "asset_turnover": 0.1352, "cash_conversion": -0.0828, "accruals_ratio": -0.0176, "sbc_to_revenue": 0.0283, "piotroski_f_score": 6, "altman_z_score": -0.5151, "earnings_stability_5y": 1.4295, "revenue_stability_5y": 0.8544, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0897, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 5.9078, "net_debt_to_ebitda": 11.6873, "debt_to_assets": 0.8118, "interest_coverage": 0.4483, "current_ratio": 0.482, "quick_ratio": 0.482, "net_debt": 619191000, "local_beta": -0.0039, "volatility_252d": 1.1982, "volatility_60d": 2.8455, "max_drawdown_12m": -0.5511, "risk_adjusted_momentum": 0.615 }, "growth": { "revenue_growth_1y": 0.2675, "revenue_growth_3y_cagr": 0.6893, "revenue_growth_5y_cagr": 0.4062, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.1547, "revenue_growth": 0.2675, "earnings_growth": null }, "momentum": { "price_return_1m": -0.2152, "price_return_3m": -0.2514, "price_return_6m": -0.5113, "price_return_9m": 0.6928, "price_return_12m": 0.3632, "price_return_12m_ex1m": 0.7368, "momentum_6m": -0.5113, "momentum_12m": 0.3632, "momentum_12_1": 0.7368, "distance_from_52w_high": -0.5511, "distance_from_52w_low": 1.1949, "relative_strength": 0.2632 }, "raw_ttm": { "revenue_ttm": 111413999, "gross_profit_ttm": 73928000, "ebit_ttm": 22655000, "ebitda_ttm": 52980000, "net_income_ttm": -13556000, "eps_diluted_ttm": -0.746, "operating_cash_flow_ttm": 989000, "capital_expenditure_ttm": 134000, "fcf_ttm": 1123000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 50538000, "cash_and_equivalents": 50017000, "total_current_assets": 111346000, "total_current_liabilities": 231013000, "net_ppe": null, "total_assets": 824368000, "total_debt": 669208000, "total_equity": 119339000, "net_working_capital": 39184000, "book_value_per_share": 6.5678, "retained_earnings": -357329000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 111789000, "tangible_book_per_share": 6.1523 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 37, "quality_composite": 38, "momentum_composite": 37, "growth_composite": 37, "yield_composite": 37, "svqf_composite": 33, "vc1_composite": 37, "vc2_composite": 37, "vc3_composite": 37, "trending_value_composite": null, "overall_composite": 23, "quality_value_composite": 0.625, "os_score": 0.77, "value_percentile": 0.63, "quality_percentile": 0.62, "momentum_percentile": 0.63, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 14, "all_cap_buyback_rank": 31, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4985, "ticker_id": 3736, "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": "2026-06-07T06:54:40.146799+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.59, "market_cap": 47061400.75, "market_cap_usd": 47061400.75, "enterprise_value": 666252400.75, "shares_outstanding": 18170425, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.39435055, "ptbv_ratio": 0.42098418, "ps_ratio": 0.42240115, "pcf_ratio": 47.58483392, "pfcf_ratio": 41.9068573, "ev_ebitda": 12.5755455, "ev_ebit": 29.40862506, "ev_sales": 5.97997026, "ev_fcf": 593.27907458, "earnings_yield": null, "fcf_yield": 0.00168555, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.66354319, "operating_margin": 0.2033407, "net_margin": -0.12167232, "ebitda_margin": 0.47552373, "fcf_margin": 0.01007952, "roe": -0.11359237, "roa": -0.01644411, "roic": 0.02300685, "roc_greenblatt": null, "asset_turnover": 0.13515081, "cash_conversion": -0.08284155, "accruals_ratio": -0.01764382, "sbc_to_revenue": 0.02825498, "debt_to_equity": 5.90778371, "net_debt_to_ebitda": 11.68725934, "debt_to_assets": 0.81178309, "interest_coverage": 0.44827654, "current_ratio": 0.48199019, "quick_ratio": 0.48199019, "net_debt": 619191000, "revenue_growth_1y": 0.26746526, "revenue_growth_3y_cagr": 0.68929017, "revenue_growth_5y_cagr": 0.40616419, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.154713, "piotroski_f_score": 6, "altman_z_score": -0.51514501, "earnings_stability_5y": 1.429501, "revenue_stability_5y": 0.854429, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.21515152, "price_return_3m": -0.25144509, "price_return_6m": -0.51132075, "price_return_9m": 0.69281046, "price_return_12m": 0.36315789, "price_return_12m_ex1m": 0.73684211, "distance_from_52w_high": -0.55112652, "distance_from_52w_low": 1.19491525, "relative_strength": 0.26319431, "local_beta": -0.0039, "volatility_252d": 1.198175, "volatility_60d": 2.845524, "max_drawdown_12m": -0.55112652, "revenue_ttm": 111413999, "gross_profit_ttm": 73928000, "ebit_ttm": 22655000, "ebitda_ttm": 52980000, "net_income_ttm": -13556000, "eps_diluted_ttm": -0.74604749, "operating_cash_flow_ttm": 989000, "capital_expenditure_ttm": 134000, "fcf_ttm": 1123000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 50538000, "cash_and_equivalents": 50017000, "total_current_assets": 111346000, "total_current_liabilities": 231013000, "net_ppe": null, "total_assets": 824368000, "total_debt": 669208000, "total_equity": 119339000, "net_working_capital": 39184000, "book_value_per_share": 6.56776052, "retained_earnings": -357329000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 111789000, "tangible_book_per_share": 6.15225015, "universe_ticker_count": null, "sector": "Technology", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 37, "quality_composite": 38, "momentum_composite": 37, "growth_composite": 37, "yield_composite": 37, "svqf_composite": 33, "vc1_composite": 37, "vc2_composite": 37, "vc3_composite": 37, "trending_value_composite": null, "overall_composite": 23, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 14, "all_cap_buyback_rank": 31, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 2.59, "os": 0.77, "value": 0.63, "quality": 0.62, "momentum": 0.63, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.1136, "momentum_12_1": 0.7368, "complete_fields": { "id": 4985, "ticker_id": 3736, "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": "2026-06-07T06:54:40.146799+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.59, "market_cap": 47061400.75, "market_cap_usd": 47061400.75, "enterprise_value": 666252400.75, "shares_outstanding": 18170425, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.39435055, "ptbv_ratio": 0.42098418, "ps_ratio": 0.42240115, "pcf_ratio": 47.58483392, "pfcf_ratio": 41.9068573, "ev_ebitda": 12.5755455, "ev_ebit": 29.40862506, "ev_sales": 5.97997026, "ev_fcf": 593.27907458, "earnings_yield": null, "fcf_yield": 0.00168555, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.66354319, "operating_margin": 0.2033407, "net_margin": -0.12167232, "ebitda_margin": 0.47552373, "fcf_margin": 0.01007952, "roe": -0.11359237, "roa": -0.01644411, "roic": 0.02300685, "roc_greenblatt": null, "asset_turnover": 0.13515081, "cash_conversion": -0.08284155, "accruals_ratio": -0.01764382, "sbc_to_revenue": 0.02825498, "debt_to_equity": 5.90778371, "net_debt_to_ebitda": 11.68725934, "debt_to_assets": 0.81178309, "interest_coverage": 0.44827654, "current_ratio": 0.48199019, "quick_ratio": 0.48199019, "net_debt": 619191000, "revenue_growth_1y": 0.26746526, "revenue_growth_3y_cagr": 0.68929017, "revenue_growth_5y_cagr": 0.40616419, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.154713, "piotroski_f_score": 6, "altman_z_score": -0.51514501, "earnings_stability_5y": 1.429501, "revenue_stability_5y": 0.854429, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.21515152, "price_return_3m": -0.25144509, "price_return_6m": -0.51132075, "price_return_9m": 0.69281046, "price_return_12m": 0.36315789, "price_return_12m_ex1m": 0.73684211, "distance_from_52w_high": -0.55112652, "distance_from_52w_low": 1.19491525, "relative_strength": 0.26319431, "local_beta": -0.0039, "volatility_252d": 1.198175, "volatility_60d": 2.845524, "max_drawdown_12m": -0.55112652, "revenue_ttm": 111413999, "gross_profit_ttm": 73928000, "ebit_ttm": 22655000, "ebitda_ttm": 52980000, "net_income_ttm": -13556000, "eps_diluted_ttm": -0.74604749, "operating_cash_flow_ttm": 989000, "capital_expenditure_ttm": 134000, "fcf_ttm": 1123000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 50538000, "cash_and_equivalents": 50017000, "total_current_assets": 111346000, "total_current_liabilities": 231013000, "net_ppe": null, "total_assets": 824368000, "total_debt": 669208000, "total_equity": 119339000, "net_working_capital": 39184000, "book_value_per_share": 6.56776052, "retained_earnings": -357329000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 111789000, "tangible_book_per_share": 6.15225015, "universe_ticker_count": null, "sector": "Technology", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 37, "quality_composite": 38, "momentum_composite": 37, "growth_composite": 37, "yield_composite": 37, "svqf_composite": 33, "vc1_composite": 37, "vc2_composite": 37, "vc3_composite": 37, "trending_value_composite": null, "overall_composite": 23, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 14, "all_cap_buyback_rank": 31, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:04.391739+00:00", "is_restated": false, "income_statement": { "revenue": 111812000, "cost_of_revenue": 39903000, "gross_profit": 71909000, "ebit": 17796000, "ebitda": 48315000, "pretax_income": -25643000, "tax_provision": null, "net_income": -25963000, "net_income_to_common": -25963000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54842000, "total_current_assets": 115873000, "total_assets": 837273000, "short_term_debt": 214771000, "long_term_debt": 462942000, "total_debt": 677713000, "total_liabilities": 716021000, "total_equity": 118830000, "shares_outstanding": 18068059, "goodwill_and_intangibles": 7830000 }, "cash_flow": { "operating_cash_flow": -3530000, "capital_expenditure": 221000, "free_cash_flow": -3309000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332898, "ticker_id": 3736, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:04.391739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17796000", "ebitda": "48315000", "netIncome": "-25963000", "grossProfit": "71909000", "depreciation": "None", "totalRevenue": "111812000", "costOfRevenue": "39903000", "interestIncome": "20718000", "incomeBeforeTax": "-25643000", "interestExpense": "50918000", "operatingIncome": "17796000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-30200000", "nonInterestIncome": "None", "operatingExpenses": "54113000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39903000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30519000", "sellingGeneralAndAdministrative": "55113000", "netIncomeFromContinuingOperations": "-25643000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "837273000", "longTermDebt": "462942000", "shortTermDebt": "214771000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "7830000", "reportedCurrency": "USD", "retainedEarnings": "-354404000", "totalLiabilities": "716021000", "otherCurrentAssets": "45283000", "totalCurrentAssets": "115873000", "currentLongTermDebt": "213826000", "longTermInvestments": "132843000", "shortTermInvestments": "None", "currentNetReceivables": "15748000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "721400000", "currentAccountsPayable": "1916000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "681894000", "totalShareholderEquity": "118830000", "capitalLeaseObligations": "5126000", "otherCurrentLiabilities": "20865000", "totalCurrentLiabilities": "238762000", "otherNonCurrentLiabilities": "4644000", "totalNonCurrentLiabilities": "477259000", "cashAndShortTermInvestments": "54842000", "commonStockSharesOutstanding": "18068059", "intangibleAssetsExcludingGoodwill": "7830000", "cashAndCashEquivalentsAtCarryingValue": "54842000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25706000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3530000", "capitalExpenditures": "221000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37253000", "cashflowFromInvestment": "24780000", "stockBasedCompensation": "2961000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1818000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-317000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 111812000, "cost_of_revenue": 39903000, "gross_profit": 71909000, "research_and_development": null, "selling_general_admin": 55113000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17796000, "depreciation_amortisation": 30519000, "ebitda": 48315000, "interest_expense": 50918000, "interest_income": null, "other_non_operating": null, "pretax_income": -25643000, "tax_provision": null, "effective_tax_rate": null, "net_income": -25963000, "net_income_continuing_ops": -25643000, "net_income_to_common": -25963000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54842000, "short_term_investments": null, "net_receivables": 15748000, "inventory": null, "other_current_assets": null, "total_current_assets": 115873000, "net_ppe": null, "goodwill": null, "intangible_assets": 7830000, "goodwill_and_intangibles": 7830000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 721400000, "total_assets": 837273000, "short_term_debt": 214771000, "accounts_payable": 1916000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 238762000, "long_term_debt": 462942000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 477259000, "total_liabilities": 716021000, "total_debt": 677713000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -354404000, "total_equity": 118830000, "shares_outstanding": 18068059, "operating_cash_flow": -3530000, "stock_based_compensation": 2961000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 221000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 24780000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -37253000, "free_cash_flow": -3309000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17796000", "ebitda": "48315000", "netIncome": "-25963000", "grossProfit": "71909000", "depreciation": "None", "totalRevenue": "111812000", "costOfRevenue": "39903000", "interestIncome": "20718000", "incomeBeforeTax": "-25643000", "interestExpense": "50918000", "operatingIncome": "17796000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-30200000", "nonInterestIncome": "None", "operatingExpenses": "54113000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39903000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30519000", "sellingGeneralAndAdministrative": "55113000", "netIncomeFromContinuingOperations": "-25643000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "837273000", "longTermDebt": "462942000", "shortTermDebt": "214771000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "7830000", "reportedCurrency": "USD", "retainedEarnings": "-354404000", "totalLiabilities": "716021000", "otherCurrentAssets": "45283000", "totalCurrentAssets": "115873000", "currentLongTermDebt": "213826000", "longTermInvestments": "132843000", "shortTermInvestments": "None", "currentNetReceivables": "15748000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "721400000", "currentAccountsPayable": "1916000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "681894000", "totalShareholderEquity": "118830000", "capitalLeaseObligations": "5126000", "otherCurrentLiabilities": "20865000", "totalCurrentLiabilities": "238762000", "otherNonCurrentLiabilities": "4644000", "totalNonCurrentLiabilities": "477259000", "cashAndShortTermInvestments": "54842000", "commonStockSharesOutstanding": "18068059", "intangibleAssetsExcludingGoodwill": "7830000", "cashAndCashEquivalentsAtCarryingValue": "54842000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25706000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3530000", "capitalExpenditures": "221000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37253000", "cashflowFromInvestment": "24780000", "stockBasedCompensation": "2961000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1818000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-317000", "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": "2026-06-07T03:28:04.391739+00:00", "is_restated": false, "income_statement": { "revenue": 82107000, "cost_of_revenue": 39974000, "gross_profit": 42133000, "ebit": -29846000, "ebitda": -8562000, "pretax_income": -70078000, "tax_provision": -411000, "net_income": -70489000, "net_income_to_common": -70489000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72802000, "total_current_assets": 136430000, "total_assets": 898479000, "short_term_debt": 29202000, "long_term_debt": 677021000, "total_debt": 706223000, "total_liabilities": 752327000, "total_equity": 143714000, "shares_outstanding": 18470926, "goodwill_and_intangibles": 8957000 }, "cash_flow": { "operating_cash_flow": -41811000, "capital_expenditure": 354000, "free_cash_flow": -41457000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332903, "ticker_id": 3736, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:04.391739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-29846000", "ebitda": "-8562000", "netIncome": "-70489000", "grossProfit": "42133000", "depreciation": "None", "totalRevenue": "82107000", "costOfRevenue": "39974000", "interestIncome": "22758000", "incomeBeforeTax": "-70078000", "interestExpense": "40232000", "operatingIncome": "-50393000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-411000", "reportedCurrency": "USD", "netInterestIncome": "-17474000", "nonInterestIncome": "None", "operatingExpenses": "92526000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39974000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21284000", "sellingGeneralAndAdministrative": "58889000", "netIncomeFromContinuingOperations": "-70078000" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "898479000", "longTermDebt": "677021000", "shortTermDebt": "29202000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "8957000", "reportedCurrency": "USD", "retainedEarnings": "-328377000", "totalLiabilities": "752327000", "otherCurrentAssets": "48618000", "totalCurrentAssets": "136430000", "currentLongTermDebt": "28310000", "longTermInvestments": "136942000", "shortTermInvestments": "None", "currentNetReceivables": "15010000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "762049000", "currentAccountsPayable": "987000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "711071000", "totalShareholderEquity": "143714000", "capitalLeaseObligations": "5740000", "otherCurrentLiabilities": "27048000", "totalCurrentLiabilities": "59569000", "otherNonCurrentLiabilities": "7674000", "totalNonCurrentLiabilities": "692758000", "cashAndShortTermInvestments": "72802000", "commonStockSharesOutstanding": "18470926", "intangibleAssetsExcludingGoodwill": "8957000", "cashAndCashEquivalentsAtCarryingValue": "72802000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-70078000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-41811000", "capitalExpenditures": "354000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "79430000", "cashflowFromInvestment": "-101412000", "stockBasedCompensation": "2712000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-853000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21284000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 82107000, "cost_of_revenue": 39974000, "gross_profit": 42133000, "research_and_development": null, "selling_general_admin": 58889000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -29846000, "depreciation_amortisation": 21284000, "ebitda": -8562000, "interest_expense": 40232000, "interest_income": null, "other_non_operating": null, "pretax_income": -70078000, "tax_provision": -411000, "effective_tax_rate": null, "net_income": -70489000, "net_income_continuing_ops": -70078000, "net_income_to_common": -70489000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 72802000, "short_term_investments": null, "net_receivables": 15010000, "inventory": null, "other_current_assets": null, "total_current_assets": 136430000, "net_ppe": null, "goodwill": 0, "intangible_assets": 8957000, "goodwill_and_intangibles": 8957000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 762049000, "total_assets": 898479000, "short_term_debt": 29202000, "accounts_payable": 987000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 59569000, "long_term_debt": 677021000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 692758000, "total_liabilities": 752327000, "total_debt": 706223000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -328377000, "total_equity": 143714000, "shares_outstanding": 18470926, "operating_cash_flow": -41811000, "stock_based_compensation": 2712000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 354000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -101412000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 79430000, "free_cash_flow": -41457000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-29846000", "ebitda": "-8562000", "netIncome": "-70489000", "grossProfit": "42133000", "depreciation": "None", "totalRevenue": "82107000", "costOfRevenue": "39974000", "interestIncome": "22758000", "incomeBeforeTax": "-70078000", "interestExpense": "40232000", "operatingIncome": "-50393000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-411000", "reportedCurrency": "USD", "netInterestIncome": "-17474000", "nonInterestIncome": "None", "operatingExpenses": "92526000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39974000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21284000", "sellingGeneralAndAdministrative": "58889000", "netIncomeFromContinuingOperations": "-70078000" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "898479000", "longTermDebt": "677021000", "shortTermDebt": "29202000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "8957000", "reportedCurrency": "USD", "retainedEarnings": "-328377000", "totalLiabilities": "752327000", "otherCurrentAssets": "48618000", "totalCurrentAssets": "136430000", "currentLongTermDebt": "28310000", "longTermInvestments": "136942000", "shortTermInvestments": "None", "currentNetReceivables": "15010000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "762049000", "currentAccountsPayable": "987000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "711071000", "totalShareholderEquity": "143714000", "capitalLeaseObligations": "5740000", "otherCurrentLiabilities": "27048000", "totalCurrentLiabilities": "59569000", "otherNonCurrentLiabilities": "7674000", "totalNonCurrentLiabilities": "692758000", "cashAndShortTermInvestments": "72802000", "commonStockSharesOutstanding": "18470926", "intangibleAssetsExcludingGoodwill": "8957000", "cashAndCashEquivalentsAtCarryingValue": "72802000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-70078000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-41811000", "capitalExpenditures": "354000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "79430000", "cashflowFromInvestment": "-101412000", "stockBasedCompensation": "2712000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-853000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21284000", "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": "2026-06-07T03:28:04.391739+00:00", "is_restated": false, "income_statement": { "revenue": 79859000, "cost_of_revenue": 37813000, "gross_profit": 42046000, "ebit": -13357000, "ebitda": 8228999, "pretax_income": -62487000, "tax_provision": 3344000, "net_income": -65831000, "net_income_to_common": -65831000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 141354000, "total_current_assets": 203341000, "total_assets": 895021000, "short_term_debt": 29080000, "long_term_debt": 590866000, "total_debt": 619946000, "total_liabilities": 680352000, "total_equity": 212344000, "shares_outstanding": 18391436, "goodwill_and_intangibles": 38953000 }, "cash_flow": { "operating_cash_flow": -33661000, "capital_expenditure": 499000, "free_cash_flow": -33162000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332908, "ticker_id": 3736, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:04.391739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13357000", "ebitda": "8228999", "netIncome": "-65831000", "grossProfit": "42046000", "depreciation": "None", "totalRevenue": "79859000", "costOfRevenue": "37813000", "interestIncome": "19534000", "incomeBeforeTax": "-62487000", "interestExpense": "41936000", "operatingIncome": "-36817000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3344000", "reportedCurrency": "USD", "netInterestIncome": "-24890000", "nonInterestIncome": "None", "operatingExpenses": "78863000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37813000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21585999", "sellingGeneralAndAdministrative": "72677000", "netIncomeFromContinuingOperations": "-59865000" }, "balance": { "goodwill": "28757000", "inventory": "-11332999", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "895021000", "longTermDebt": "590866000", "shortTermDebt": "29080000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "10196000", "reportedCurrency": "USD", "retainedEarnings": "-257888000", "totalLiabilities": "680352000", "otherCurrentAssets": "52799000", "totalCurrentAssets": "203341000", "currentLongTermDebt": "27914000", "longTermInvestments": "143095000", "shortTermInvestments": "11333000", "currentNetReceivables": "9188000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "691680000", "currentAccountsPayable": "1120000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "625677000", "totalShareholderEquity": "212344000", "capitalLeaseObligations": "6897000", "otherCurrentLiabilities": "39882000", "totalCurrentLiabilities": "71712000", "otherNonCurrentLiabilities": "9155000", "totalNonCurrentLiabilities": "608640000", "cashAndShortTermInvestments": "141354000", "commonStockSharesOutstanding": "18391436", "intangibleAssetsExcludingGoodwill": "10196000", "cashAndCashEquivalentsAtCarryingValue": "141354000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-62487000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-33661000", "capitalExpenditures": "499000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16807000", "cashflowFromInvestment": "-16735000", "stockBasedCompensation": "2885000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5424000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21586000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 79859000, "cost_of_revenue": 37813000, "gross_profit": 42046000, "research_and_development": null, "selling_general_admin": 72677000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13357000, "depreciation_amortisation": 21585999, "ebitda": 8228999, "interest_expense": 41936000, "interest_income": null, "other_non_operating": null, "pretax_income": -62487000, "tax_provision": 3344000, "effective_tax_rate": null, "net_income": -65831000, "net_income_continuing_ops": -59865000, "net_income_to_common": -65831000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 141354000, "short_term_investments": 11333000, "net_receivables": 9188000, "inventory": -11332999, "other_current_assets": null, "total_current_assets": 203341000, "net_ppe": null, "goodwill": 28757000, "intangible_assets": 10196000, "goodwill_and_intangibles": 38953000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 691680000, "total_assets": 895021000, "short_term_debt": 29080000, "accounts_payable": 1120000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 71712000, "long_term_debt": 590866000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 608640000, "total_liabilities": 680352000, "total_debt": 619946000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -257888000, "total_equity": 212344000, "shares_outstanding": 18391436, "operating_cash_flow": -33661000, "stock_based_compensation": 2885000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 499000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16735000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16807000, "free_cash_flow": -33162000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13357000", "ebitda": "8228999", "netIncome": "-65831000", "grossProfit": "42046000", "depreciation": "None", "totalRevenue": "79859000", "costOfRevenue": "37813000", "interestIncome": "19534000", "incomeBeforeTax": "-62487000", "interestExpense": "41936000", "operatingIncome": "-36817000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3344000", "reportedCurrency": "USD", "netInterestIncome": "-24890000", "nonInterestIncome": "None", "operatingExpenses": "78863000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37813000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21585999", "sellingGeneralAndAdministrative": "72677000", "netIncomeFromContinuingOperations": "-59865000" }, "balance": { "goodwill": "28757000", "inventory": "-11332999", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "895021000", "longTermDebt": "590866000", "shortTermDebt": "29080000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "10196000", "reportedCurrency": "USD", "retainedEarnings": "-257888000", "totalLiabilities": "680352000", "otherCurrentAssets": "52799000", "totalCurrentAssets": "203341000", "currentLongTermDebt": "27914000", "longTermInvestments": "143095000", "shortTermInvestments": "11333000", "currentNetReceivables": "9188000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "691680000", "currentAccountsPayable": "1120000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "625677000", "totalShareholderEquity": "212344000", "capitalLeaseObligations": "6897000", "otherCurrentLiabilities": "39882000", "totalCurrentLiabilities": "71712000", "otherNonCurrentLiabilities": "9155000", "totalNonCurrentLiabilities": "608640000", "cashAndShortTermInvestments": "141354000", "commonStockSharesOutstanding": "18391436", "intangibleAssetsExcludingGoodwill": "10196000", "cashAndCashEquivalentsAtCarryingValue": "141354000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-62487000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-33661000", "capitalExpenditures": "499000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16807000", "cashflowFromInvestment": "-16735000", "stockBasedCompensation": "2885000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5424000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21586000", "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": "2026-06-07T03:28:04.391739+00:00", "is_restated": false, "income_statement": { "revenue": 23194000, "cost_of_revenue": 9949000, "gross_profit": 13245000, "ebit": -41278000, "ebitda": -34822000, "pretax_income": -52679000, "tax_provision": -6422000, "net_income": -93931000, "net_income_to_common": -93931000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 240144000, "total_current_assets": 274956000, "total_assets": 895905000, "short_term_debt": 26148000, "long_term_debt": 474441000, "total_debt": 500589000, "total_liabilities": 606929000, "total_equity": 279949000, "shares_outstanding": 17836500, "goodwill_and_intangibles": 128548000 }, "cash_flow": { "operating_cash_flow": -63489000, "capital_expenditure": 987000, "free_cash_flow": -62502000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332913, "ticker_id": 3736, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:04.391739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-41278000", "ebitda": "-34822000", "netIncome": "-93931000", "grossProfit": "13245000", "depreciation": "None", "totalRevenue": "23194000", "costOfRevenue": "9949000", "interestIncome": "1339000", "incomeBeforeTax": "-52679000", "interestExpense": "11401000", "operatingIncome": "-59293000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-6422000", "reportedCurrency": "USD", "netInterestIncome": "-10062000", "nonInterestIncome": "None", "operatingExpenses": "72538000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9819000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9949000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6456000", "sellingGeneralAndAdministrative": "73118000", "netIncomeFromContinuingOperations": "-52679000" }, "balance": { "goodwill": "128548000", "inventory": "40983000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "895905000", "longTermDebt": "474441000", "shortTermDebt": "26148000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-193342000", "totalLiabilities": "606929000", "otherCurrentAssets": "26476000", "totalCurrentAssets": "274956000", "currentLongTermDebt": "25314000", "longTermInvestments": "0", "shortTermInvestments": "10183000", "currentNetReceivables": "8336000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "620949000", "currentAccountsPayable": "2904000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "398970000", "shortLongTermDebtTotal": "503015000", "totalShareholderEquity": "279949000", "capitalLeaseObligations": "3260000", "otherCurrentLiabilities": "30606000", "totalCurrentLiabilities": "59697000", "otherNonCurrentLiabilities": "10000", "totalNonCurrentLiabilities": "547232000", "cashAndShortTermInvestments": "240144000", "commonStockSharesOutstanding": "17836500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "240144000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53819000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "3994000", "operatingCashflow": "-63489000", "capitalExpenditures": "987000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10904000", "cashflowFromInvestment": "-37289000", "stockBasedCompensation": "9996000", "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": "7500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 23194000, "cost_of_revenue": 9949000, "gross_profit": 13245000, "research_and_development": 9819000, "selling_general_admin": 73118000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -41278000, "depreciation_amortisation": 6456000, "ebitda": -34822000, "interest_expense": 11401000, "interest_income": null, "other_non_operating": null, "pretax_income": -52679000, "tax_provision": -6422000, "effective_tax_rate": null, "net_income": -93931000, "net_income_continuing_ops": -52679000, "net_income_to_common": -93931000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 240144000, "short_term_investments": 10183000, "net_receivables": 8336000, "inventory": 40983000, "other_current_assets": null, "total_current_assets": 274956000, "net_ppe": null, "goodwill": 128548000, "intangible_assets": null, "goodwill_and_intangibles": 128548000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 620949000, "total_assets": 895905000, "short_term_debt": 26148000, "accounts_payable": 2904000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 59697000, "long_term_debt": 474441000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 547232000, "total_liabilities": 606929000, "total_debt": 500589000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -193342000, "total_equity": 279949000, "shares_outstanding": 17836500, "operating_cash_flow": -63489000, "stock_based_compensation": 9996000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 987000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37289000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10904000, "free_cash_flow": -62502000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-41278000", "ebitda": "-34822000", "netIncome": "-93931000", "grossProfit": "13245000", "depreciation": "None", "totalRevenue": "23194000", "costOfRevenue": "9949000", "interestIncome": "1339000", "incomeBeforeTax": "-52679000", "interestExpense": "11401000", "operatingIncome": "-59293000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-6422000", "reportedCurrency": "USD", "netInterestIncome": "-10062000", "nonInterestIncome": "None", "operatingExpenses": "72538000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9819000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9949000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6456000", "sellingGeneralAndAdministrative": "73118000", "netIncomeFromContinuingOperations": "-52679000" }, "balance": { "goodwill": "128548000", "inventory": "40983000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "895905000", "longTermDebt": "474441000", "shortTermDebt": "26148000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-193342000", "totalLiabilities": "606929000", "otherCurrentAssets": "26476000", "totalCurrentAssets": "274956000", "currentLongTermDebt": "25314000", "longTermInvestments": "0", "shortTermInvestments": "10183000", "currentNetReceivables": "8336000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "620949000", "currentAccountsPayable": "2904000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "398970000", "shortLongTermDebtTotal": "503015000", "totalShareholderEquity": "279949000", "capitalLeaseObligations": "3260000", "otherCurrentLiabilities": "30606000", "totalCurrentLiabilities": "59697000", "otherNonCurrentLiabilities": "10000", "totalNonCurrentLiabilities": "547232000", "cashAndShortTermInvestments": "240144000", "commonStockSharesOutstanding": "17836500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "240144000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53819000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "3994000", "operatingCashflow": "-63489000", "capitalExpenditures": "987000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10904000", "cashflowFromInvestment": "-37289000", "stockBasedCompensation": "9996000", "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": "7500000", "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": "2026-06-07T03:28:04.391739+00:00", "is_restated": false, "income_statement": { "revenue": 15600000, "cost_of_revenue": 16296000, "gross_profit": -696000, "ebit": 52641000, "ebitda": 53294000, "pretax_income": 51508000, "tax_provision": -1094000, "net_income": 28790000, "net_income_to_common": 28790000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 351676000, "total_current_assets": 374605000, "total_assets": 393221000, "short_term_debt": 129000, "long_term_debt": 21000, "total_debt": 150000, "total_liabilities": 31411000, "total_equity": 361810000, "shares_outstanding": 18563793, "goodwill_and_intangibles": 10469000 }, "cash_flow": { "operating_cash_flow": -48494000, "capital_expenditure": 3641000, "free_cash_flow": -44853000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332918, "ticker_id": 3736, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:04.391739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "52641000", "ebitda": "53294000", "netIncome": "28790000", "grossProfit": "-696000", "depreciation": "None", "totalRevenue": "15600000", "costOfRevenue": "16296000", "interestIncome": "None", "incomeBeforeTax": "51508000", "interestExpense": "39000", "operatingIncome": "-58906000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-1094000", "reportedCurrency": "USD", "netInterestIncome": "-39000", "nonInterestIncome": "None", "operatingExpenses": "58210000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10775000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16296000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "653000", "sellingGeneralAndAdministrative": "47435000", "netIncomeFromContinuingOperations": "28790000" }, "balance": { "goodwill": "8606000", "inventory": "15262000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "393221000", "longTermDebt": "21000", "shortTermDebt": "129000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1863000", "reportedCurrency": "USD", "retainedEarnings": "-99411000", "totalLiabilities": "31411000", "otherCurrentAssets": "7667000", "totalCurrentAssets": "374605000", "currentLongTermDebt": "78000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "6477000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18616000", "currentAccountsPayable": "697000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8059000", "shortLongTermDebtTotal": "4598000", "totalShareholderEquity": "361810000", "capitalLeaseObligations": "4499000", "otherCurrentLiabilities": "15807000", "totalCurrentLiabilities": "16633000", "otherNonCurrentLiabilities": "541000", "totalNonCurrentLiabilities": "14778000", "cashAndShortTermInvestments": "351676000", "commonStockSharesOutstanding": "18563793", "intangibleAssetsExcludingGoodwill": "1863000", "cashAndCashEquivalentsAtCarryingValue": "351676000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28790000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-10415000", "operatingCashflow": "-48494000", "capitalExpenditures": "3641000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "85358000", "cashflowFromInvestment": "-14829000", "stockBasedCompensation": "7880000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 15600000, "cost_of_revenue": 16296000, "gross_profit": -696000, "research_and_development": 10775000, "selling_general_admin": 47435000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52641000, "depreciation_amortisation": 653000, "ebitda": 53294000, "interest_expense": 39000, "interest_income": null, "other_non_operating": null, "pretax_income": 51508000, "tax_provision": -1094000, "effective_tax_rate": null, "net_income": 28790000, "net_income_continuing_ops": 28790000, "net_income_to_common": 28790000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 351676000, "short_term_investments": null, "net_receivables": 6477000, "inventory": 15262000, "other_current_assets": null, "total_current_assets": 374605000, "net_ppe": null, "goodwill": 8606000, "intangible_assets": 1863000, "goodwill_and_intangibles": 10469000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18616000, "total_assets": 393221000, "short_term_debt": 129000, "accounts_payable": 697000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16633000, "long_term_debt": 21000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14778000, "total_liabilities": 31411000, "total_debt": 150000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -99411000, "total_equity": 361810000, "shares_outstanding": 18563793, "operating_cash_flow": -48494000, "stock_based_compensation": 7880000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3641000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14829000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 85358000, "free_cash_flow": -44853000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "52641000", "ebitda": "53294000", "netIncome": "28790000", "grossProfit": "-696000", "depreciation": "None", "totalRevenue": "15600000", "costOfRevenue": "16296000", "interestIncome": "None", "incomeBeforeTax": "51508000", "interestExpense": "39000", "operatingIncome": "-58906000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-1094000", "reportedCurrency": "USD", "netInterestIncome": "-39000", "nonInterestIncome": "None", "operatingExpenses": "58210000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10775000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16296000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "653000", "sellingGeneralAndAdministrative": "47435000", "netIncomeFromContinuingOperations": "28790000" }, "balance": { "goodwill": "8606000", "inventory": "15262000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "393221000", "longTermDebt": "21000", "shortTermDebt": "129000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1863000", "reportedCurrency": "USD", "retainedEarnings": "-99411000", "totalLiabilities": "31411000", "otherCurrentAssets": "7667000", "totalCurrentAssets": "374605000", "currentLongTermDebt": "78000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "6477000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18616000", "currentAccountsPayable": "697000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8059000", "shortLongTermDebtTotal": "4598000", "totalShareholderEquity": "361810000", "capitalLeaseObligations": "4499000", "otherCurrentLiabilities": "15807000", "totalCurrentLiabilities": "16633000", "otherNonCurrentLiabilities": "541000", "totalNonCurrentLiabilities": "14778000", "cashAndShortTermInvestments": "351676000", "commonStockSharesOutstanding": "18563793", "intangibleAssetsExcludingGoodwill": "1863000", "cashAndCashEquivalentsAtCarryingValue": "351676000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28790000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-10415000", "operatingCashflow": "-48494000", "capitalExpenditures": "3641000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "85358000", "cashflowFromInvestment": "-14829000", "stockBasedCompensation": "7880000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72000", "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": "2026-06-07T03:28:04.391739+00:00", "is_restated": false, "income_statement": { "revenue": 20338000, "cost_of_revenue": 17594000, "gross_profit": 2744000, "ebit": -15294000, "ebitda": -14672000, "pretax_income": -25591000, "tax_provision": 5748000, "net_income": -31339000, "net_income_to_common": -31339000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 329641000, "total_current_assets": 345320000, "total_assets": 347013000, "short_term_debt": 110000, "long_term_debt": 98000, "total_debt": 208000, "total_liabilities": 158117000, "total_equity": 188896000, "shares_outstanding": 10570681, "goodwill_and_intangibles": 1082000 }, "cash_flow": { "operating_cash_flow": -19881000, "capital_expenditure": 145000, "free_cash_flow": -19736000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332923, "ticker_id": 3736, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:04.391739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-15294000", "ebitda": "-14672000", "netIncome": "-31339000", "grossProfit": "2744000", "depreciation": "None", "totalRevenue": "20338000", "costOfRevenue": "17594000", "interestIncome": "None", "incomeBeforeTax": "-25591000", "interestExpense": "6370000", "operatingIncome": "-15294000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "5748000", "reportedCurrency": "USD", "netInterestIncome": "-6370000", "nonInterestIncome": "None", "operatingExpenses": "18038000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4445000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17594000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "622000", "sellingGeneralAndAdministrative": "13593000", "netIncomeFromContinuingOperations": "-25591000" }, "balance": { "goodwill": "489000", "inventory": "3574000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "347013000", "longTermDebt": "98000", "shortTermDebt": "110000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "593000", "reportedCurrency": "USD", "retainedEarnings": "-128201000", "totalLiabilities": "158117000", "otherCurrentAssets": "1546000", "totalCurrentAssets": "345320000", "currentLongTermDebt": "110000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10559000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1693000", "currentAccountsPayable": "4372000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "579000", "shortLongTermDebtTotal": "208000", "totalShareholderEquity": "188896000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "3675000", "totalCurrentLiabilities": "9083000", "otherNonCurrentLiabilities": "924000", "totalNonCurrentLiabilities": "149034000", "cashAndShortTermInvestments": "329641000", "commonStockSharesOutstanding": "10570681", "intangibleAssetsExcludingGoodwill": "593000", "cashAndCashEquivalentsAtCarryingValue": "329641000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-60606000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-1334000", "operatingCashflow": "-19881000", "capitalExpenditures": "145000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "346281000", "cashflowFromInvestment": "-145000", "stockBasedCompensation": "978000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "622000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 20338000, "cost_of_revenue": 17594000, "gross_profit": 2744000, "research_and_development": 4445000, "selling_general_admin": 13593000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15294000, "depreciation_amortisation": 622000, "ebitda": -14672000, "interest_expense": 6370000, "interest_income": null, "other_non_operating": null, "pretax_income": -25591000, "tax_provision": 5748000, "effective_tax_rate": null, "net_income": -31339000, "net_income_continuing_ops": -25591000, "net_income_to_common": -31339000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 329641000, "short_term_investments": null, "net_receivables": 10559000, "inventory": 3574000, "other_current_assets": null, "total_current_assets": 345320000, "net_ppe": null, "goodwill": 489000, "intangible_assets": 593000, "goodwill_and_intangibles": 1082000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1693000, "total_assets": 347013000, "short_term_debt": 110000, "accounts_payable": 4372000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9083000, "long_term_debt": 98000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 149034000, "total_liabilities": 158117000, "total_debt": 208000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -128201000, "total_equity": 188896000, "shares_outstanding": 10570681, "operating_cash_flow": -19881000, "stock_based_compensation": 978000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 145000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -145000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 346281000, "free_cash_flow": -19736000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-15294000", "ebitda": "-14672000", "netIncome": "-31339000", "grossProfit": "2744000", "depreciation": "None", "totalRevenue": "20338000", "costOfRevenue": "17594000", "interestIncome": "None", "incomeBeforeTax": "-25591000", "interestExpense": "6370000", "operatingIncome": "-15294000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "5748000", "reportedCurrency": "USD", "netInterestIncome": "-6370000", "nonInterestIncome": "None", "operatingExpenses": "18038000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4445000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17594000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "622000", "sellingGeneralAndAdministrative": "13593000", "netIncomeFromContinuingOperations": "-25591000" }, "balance": { "goodwill": "489000", "inventory": "3574000", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "347013000", "longTermDebt": "98000", "shortTermDebt": "110000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "593000", "reportedCurrency": "USD", "retainedEarnings": "-128201000", "totalLiabilities": "158117000", "otherCurrentAssets": "1546000", "totalCurrentAssets": "345320000", "currentLongTermDebt": "110000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10559000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1693000", "currentAccountsPayable": "4372000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "579000", "shortLongTermDebtTotal": "208000", "totalShareholderEquity": "188896000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "3675000", "totalCurrentLiabilities": "9083000", "otherNonCurrentLiabilities": "924000", "totalNonCurrentLiabilities": "149034000", "cashAndShortTermInvestments": "329641000", "commonStockSharesOutstanding": "10570681", "intangibleAssetsExcludingGoodwill": "593000", "cashAndCashEquivalentsAtCarryingValue": "329641000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-60606000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-1334000", "operatingCashflow": "-19881000", "capitalExpenditures": "145000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "346281000", "cashflowFromInvestment": "-145000", "stockBasedCompensation": "978000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "622000", "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": "2026-06-07T03:28:04.391739+00:00", "is_restated": false, "income_statement": { "revenue": 7215000, "cost_of_revenue": 8075000, "gross_profit": -860000, "ebit": -12750000, "ebitda": -12431000, "pretax_income": -14901000, "tax_provision": 2151000, "net_income": -14901000, "net_income_to_common": -14901000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3386000, "total_current_assets": 7081000, "total_assets": 9249000, "short_term_debt": 11886000, "long_term_debt": 1849000, "total_debt": 13735000, "total_liabilities": 22949000, "total_equity": -13700000, "shares_outstanding": 3488741, "goodwill_and_intangibles": 1298000 }, "cash_flow": { "operating_cash_flow": -11551000, "capital_expenditure": 28000, "free_cash_flow": -11523000, "dividends_paid": 10000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332928, "ticker_id": 3736, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:04.391739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12750000", "ebitda": "-12431000", "netIncome": "-14901000", "grossProfit": "-860000", "depreciation": "None", "totalRevenue": "7215000", "costOfRevenue": "8075000", "interestIncome": "None", "incomeBeforeTax": "-14901000", "interestExpense": "2151000", "operatingIncome": "-13569000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2151000", "reportedCurrency": "USD", "netInterestIncome": "-2151000", "nonInterestIncome": "None", "operatingExpenses": "12709000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2874000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8075000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "319000", "sellingGeneralAndAdministrative": "9835000", "netIncomeFromContinuingOperations": "-14901000" }, "balance": { "goodwill": "489000", "inventory": "2240000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "9249000", "longTermDebt": "1849000", "shortTermDebt": "11886000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "809000", "reportedCurrency": "USD", "retainedEarnings": "-67595000", "totalLiabilities": "22949000", "otherCurrentAssets": "296000", "totalCurrentAssets": "7081000", "currentLongTermDebt": "11886000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1159000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2168000", "currentAccountsPayable": "549000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "840000", "shortLongTermDebtTotal": "13735000", "totalShareholderEquity": "-13700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2320000", "totalCurrentLiabilities": "15489000", "otherNonCurrentLiabilities": "1101000", "totalNonCurrentLiabilities": "7460000", "cashAndShortTermInvestments": "3386000", "commonStockSharesOutstanding": "3488741", "intangibleAssetsExcludingGoodwill": "809000", "cashAndCashEquivalentsAtCarryingValue": "3386000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14901000", "profitLoss": "None", "dividendPayout": "10000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "215000", "operatingCashflow": "-11551000", "capitalExpenditures": "28000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9208000", "cashflowFromInvestment": "-28000", "stockBasedCompensation": "208000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-231249296", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "319000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7215000, "cost_of_revenue": 8075000, "gross_profit": -860000, "research_and_development": 2874000, "selling_general_admin": 9835000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12750000, "depreciation_amortisation": 319000, "ebitda": -12431000, "interest_expense": 2151000, "interest_income": null, "other_non_operating": null, "pretax_income": -14901000, "tax_provision": 2151000, "effective_tax_rate": null, "net_income": -14901000, "net_income_continuing_ops": -14901000, "net_income_to_common": -14901000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3386000, "short_term_investments": null, "net_receivables": 1159000, "inventory": 2240000, "other_current_assets": null, "total_current_assets": 7081000, "net_ppe": null, "goodwill": 489000, "intangible_assets": 809000, "goodwill_and_intangibles": 1298000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2168000, "total_assets": 9249000, "short_term_debt": 11886000, "accounts_payable": 549000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15489000, "long_term_debt": 1849000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7460000, "total_liabilities": 22949000, "total_debt": 13735000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -67595000, "total_equity": -13700000, "shares_outstanding": 3488741, "operating_cash_flow": -11551000, "stock_based_compensation": 208000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28000, "dividends_paid": 10000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9208000, "free_cash_flow": -11523000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12750000", "ebitda": "-12431000", "netIncome": "-14901000", "grossProfit": "-860000", "depreciation": "None", "totalRevenue": "7215000", "costOfRevenue": "8075000", "interestIncome": "None", "incomeBeforeTax": "-14901000", "interestExpense": "2151000", "operatingIncome": "-13569000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2151000", "reportedCurrency": "USD", "netInterestIncome": "-2151000", "nonInterestIncome": "None", "operatingExpenses": "12709000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2874000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8075000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "319000", "sellingGeneralAndAdministrative": "9835000", "netIncomeFromContinuingOperations": "-14901000" }, "balance": { "goodwill": "489000", "inventory": "2240000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "9249000", "longTermDebt": "1849000", "shortTermDebt": "11886000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "809000", "reportedCurrency": "USD", "retainedEarnings": "-67595000", "totalLiabilities": "22949000", "otherCurrentAssets": "296000", "totalCurrentAssets": "7081000", "currentLongTermDebt": "11886000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1159000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2168000", "currentAccountsPayable": "549000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "840000", "shortLongTermDebtTotal": "13735000", "totalShareholderEquity": "-13700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2320000", "totalCurrentLiabilities": "15489000", "otherNonCurrentLiabilities": "1101000", "totalNonCurrentLiabilities": "7460000", "cashAndShortTermInvestments": "3386000", "commonStockSharesOutstanding": "3488741", "intangibleAssetsExcludingGoodwill": "809000", "cashAndCashEquivalentsAtCarryingValue": "3386000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14901000", "profitLoss": "None", "dividendPayout": "10000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "215000", "operatingCashflow": "-11551000", "capitalExpenditures": "28000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9208000", "cashflowFromInvestment": "-28000", "stockBasedCompensation": "208000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-231249296", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "319000", "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": "2026-06-07T03:28:04.391739+00:00", "is_restated": false, "income_statement": { "revenue": 9545000, "cost_of_revenue": 11014000, "gross_profit": -1469000, "ebit": -12695000, "ebitda": -12435000, "pretax_income": -12903000, "tax_provision": null, "net_income": -12903000, "net_income_to_common": -12903000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5681000, "total_current_assets": 12559000, "total_assets": 13542000, "short_term_debt": 2864000, "long_term_debt": null, "total_debt": 2864000, "total_liabilities": 12696000, "total_equity": 846000, "shares_outstanding": 1281728, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -13292000, "capital_expenditure": 146000, "free_cash_flow": -13146000, "dividends_paid": 10000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332932, "ticker_id": 3736, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:04.391739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12695000", "ebitda": "-12435000", "netIncome": "-12903000", "grossProfit": "-1469000", "depreciation": "None", "totalRevenue": "9545000", "costOfRevenue": "11014000", "interestIncome": "None", "incomeBeforeTax": "-12903000", "interestExpense": "None", "operatingIncome": "-12695000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "11226000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1893000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11014000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "260000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "2455000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "13542000", "longTermDebt": "None", "shortTermDebt": "2864000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-52684000", "totalLiabilities": "12696000", "otherCurrentAssets": "632000", "totalCurrentAssets": "12559000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3791000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "983000", "currentAccountsPayable": "1638000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "670000", "shortLongTermDebtTotal": "3889000", "totalShareholderEquity": "846000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2850000", "totalCurrentLiabilities": "7352000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5344000", "cashAndShortTermInvestments": "5681000", "commonStockSharesOutstanding": "1281728", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5681000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12903000", "profitLoss": "None", "dividendPayout": "10000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-525000", "operatingCashflow": "-13292000", "capitalExpenditures": "146000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6515000", "cashflowFromInvestment": "-146000", "stockBasedCompensation": "305000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "260000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9545000, "cost_of_revenue": 11014000, "gross_profit": -1469000, "research_and_development": 1893000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12695000, "depreciation_amortisation": 260000, "ebitda": -12435000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -12903000, "tax_provision": null, "effective_tax_rate": null, "net_income": -12903000, "net_income_continuing_ops": null, "net_income_to_common": -12903000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5681000, "short_term_investments": null, "net_receivables": 3791000, "inventory": 2455000, "other_current_assets": null, "total_current_assets": 12559000, "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": 983000, "total_assets": 13542000, "short_term_debt": 2864000, "accounts_payable": 1638000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7352000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5344000, "total_liabilities": 12696000, "total_debt": 2864000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -52684000, "total_equity": 846000, "shares_outstanding": 1281728, "operating_cash_flow": -13292000, "stock_based_compensation": 305000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 146000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -146000, "dividends_paid": 10000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6515000, "free_cash_flow": -13146000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12695000", "ebitda": "-12435000", "netIncome": "-12903000", "grossProfit": "-1469000", "depreciation": "None", "totalRevenue": "9545000", "costOfRevenue": "11014000", "interestIncome": "None", "incomeBeforeTax": "-12903000", "interestExpense": "None", "operatingIncome": "-12695000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "11226000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1893000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11014000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "260000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "2455000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "13542000", "longTermDebt": "None", "shortTermDebt": "2864000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-52684000", "totalLiabilities": "12696000", "otherCurrentAssets": "632000", "totalCurrentAssets": "12559000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3791000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "983000", "currentAccountsPayable": "1638000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "670000", "shortLongTermDebtTotal": "3889000", "totalShareholderEquity": "846000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2850000", "totalCurrentLiabilities": "7352000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5344000", "cashAndShortTermInvestments": "5681000", "commonStockSharesOutstanding": "1281728", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5681000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12903000", "profitLoss": "None", "dividendPayout": "10000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-525000", "operatingCashflow": "-13292000", "capitalExpenditures": "146000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6515000", "cashflowFromInvestment": "-146000", "stockBasedCompensation": "305000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "260000", "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": "2026-06-07T03:28:04.391739+00:00", "is_restated": false, "income_statement": { "revenue": 23420000, "cost_of_revenue": 8764000, "gross_profit": 14656000, "ebit": 3399000, "ebitda": 10994000, "pretax_income": -2855000, "tax_provision": null, "net_income": -2925000, "net_income_to_common": -2925000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50017000, "total_current_assets": 111346000, "total_assets": 824368000, "short_term_debt": 208868000, "long_term_debt": 460340000, "total_debt": 669208000, "total_liabilities": 705029000, "total_equity": 119339000, "shares_outstanding": 18170425, "goodwill_and_intangibles": 7550000 }, "cash_flow": { "operating_cash_flow": -4605000, "capital_expenditure": 0, "free_cash_flow": -4605000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332896, "ticker_id": 3736, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:04.391739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3399000", "ebitda": "10994000", "netIncome": "-2925000", "grossProfit": "14656000", "depreciation": "None", "totalRevenue": "23420000", "costOfRevenue": "8764000", "interestIncome": "4784000", "incomeBeforeTax": "-2855000", "interestExpense": "12287000", "operatingIncome": "3399000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-7503000", "nonInterestIncome": "None", "operatingExpenses": "11257000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8764000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7595000", "sellingGeneralAndAdministrative": "11580000", "netIncomeFromContinuingOperations": "-2855000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "824368000", "longTermDebt": "460340000", "shortTermDebt": "208868000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "7550000", "reportedCurrency": "USD", "retainedEarnings": "-357329000", "totalLiabilities": "705029000", "otherCurrentAssets": "42523000", "totalCurrentAssets": "111346000", "currentLongTermDebt": "207923000", "longTermInvestments": "133181000", "shortTermInvestments": "None", "currentNetReceivables": "18806000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "713022000", "currentAccountsPayable": "1135000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "673160000", "totalShareholderEquity": "119339000", "capitalLeaseObligations": "4897000", "otherCurrentLiabilities": "19842000", "totalCurrentLiabilities": "231013000", "otherNonCurrentLiabilities": "4555000", "totalNonCurrentLiabilities": "474016000", "cashAndShortTermInvestments": "50017000", "commonStockSharesOutstanding": "18170425", "intangibleAssetsExcludingGoodwill": "7550000", "cashAndCashEquivalentsAtCarryingValue": "50017000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2925000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4605000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8249000", "cashflowFromInvestment": "5334000", "stockBasedCompensation": "1013000", "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": "7509000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 23420000, "cost_of_revenue": 8764000, "gross_profit": 14656000, "research_and_development": null, "selling_general_admin": 11580000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3399000, "depreciation_amortisation": 7595000, "ebitda": 10994000, "interest_expense": 12287000, "interest_income": null, "other_non_operating": null, "pretax_income": -2855000, "tax_provision": null, "effective_tax_rate": null, "net_income": -2925000, "net_income_continuing_ops": -2855000, "net_income_to_common": -2925000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50017000, "short_term_investments": null, "net_receivables": 18806000, "inventory": null, "other_current_assets": null, "total_current_assets": 111346000, "net_ppe": null, "goodwill": null, "intangible_assets": 7550000, "goodwill_and_intangibles": 7550000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 713022000, "total_assets": 824368000, "short_term_debt": 208868000, "accounts_payable": 1135000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 231013000, "long_term_debt": 460340000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 474016000, "total_liabilities": 705029000, "total_debt": 669208000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -357329000, "total_equity": 119339000, "shares_outstanding": 18170425, "operating_cash_flow": -4605000, "stock_based_compensation": 1013000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 5334000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8249000, "free_cash_flow": -4605000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3399000", "ebitda": "10994000", "netIncome": "-2925000", "grossProfit": "14656000", "depreciation": "None", "totalRevenue": "23420000", "costOfRevenue": "8764000", "interestIncome": "4784000", "incomeBeforeTax": "-2855000", "interestExpense": "12287000", "operatingIncome": "3399000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-7503000", "nonInterestIncome": "None", "operatingExpenses": "11257000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8764000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7595000", "sellingGeneralAndAdministrative": "11580000", "netIncomeFromContinuingOperations": "-2855000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "824368000", "longTermDebt": "460340000", "shortTermDebt": "208868000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "7550000", "reportedCurrency": "USD", "retainedEarnings": "-357329000", "totalLiabilities": "705029000", "otherCurrentAssets": "42523000", "totalCurrentAssets": "111346000", "currentLongTermDebt": "207923000", "longTermInvestments": "133181000", "shortTermInvestments": "None", "currentNetReceivables": "18806000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "713022000", "currentAccountsPayable": "1135000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "673160000", "totalShareholderEquity": "119339000", "capitalLeaseObligations": "4897000", "otherCurrentLiabilities": "19842000", "totalCurrentLiabilities": "231013000", "otherNonCurrentLiabilities": "4555000", "totalNonCurrentLiabilities": "474016000", "cashAndShortTermInvestments": "50017000", "commonStockSharesOutstanding": "18170425", "intangibleAssetsExcludingGoodwill": "7550000", "cashAndCashEquivalentsAtCarryingValue": "50017000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2925000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4605000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8249000", "cashflowFromInvestment": "5334000", "stockBasedCompensation": "1013000", "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": "7509000", "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": "2026-06-07T03:28:04.391739+00:00", "is_restated": false, "income_statement": { "revenue": 24028000, "cost_of_revenue": 9157000, "gross_profit": 14871000, "ebit": 2096000, "ebitda": 9172000, "pretax_income": -6805000, "tax_provision": null, "net_income": -6856000, "net_income_to_common": -6856000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54842000, "total_current_assets": 115873000, "total_assets": 837273000, "short_term_debt": 215716000, "long_term_debt": 462942000, "total_debt": 678658000, "total_liabilities": 716021000, "total_equity": 118830000, "shares_outstanding": 18068059, "goodwill_and_intangibles": 7830000 }, "cash_flow": { "operating_cash_flow": -3302000, "capital_expenditure": 1000, "free_cash_flow": -3301000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332897, "ticker_id": 3736, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:04.391739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2096000", "ebitda": "9172000", "netIncome": "-6856000", "grossProfit": "14871000", "depreciation": "None", "totalRevenue": "24028000", "costOfRevenue": "9157000", "interestIncome": "5086000", "incomeBeforeTax": "-6805000", "interestExpense": "12616000", "operatingIncome": "2096000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-7530000", "nonInterestIncome": "None", "operatingExpenses": "12775000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9157000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7076000", "sellingGeneralAndAdministrative": "12972000", "netIncomeFromContinuingOperations": "-6803000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "837273000", "longTermDebt": "462942000", "shortTermDebt": "215716000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "7830000", "reportedCurrency": "USD", "retainedEarnings": "-354404000", "totalLiabilities": "716021000", "otherCurrentAssets": "45283000", "totalCurrentAssets": "115873000", "currentLongTermDebt": "213826000", "longTermInvestments": "132843000", "shortTermInvestments": "None", "currentNetReceivables": "15748000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "721400000", "currentAccountsPayable": "1916000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "681894000", "totalShareholderEquity": "118830000", "capitalLeaseObligations": "5126000", "otherCurrentLiabilities": "19920000", "totalCurrentLiabilities": "238762000", "otherNonCurrentLiabilities": "4644000", "totalNonCurrentLiabilities": "477259000", "cashAndShortTermInvestments": "54842000", "commonStockSharesOutstanding": "18068059", "intangibleAssetsExcludingGoodwill": "7830000", "cashAndCashEquivalentsAtCarryingValue": "54842000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6811000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3302000", "capitalExpenditures": "1000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10200000", "cashflowFromInvestment": "7878000", "stockBasedCompensation": "839000", "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": "-84000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 24028000, "cost_of_revenue": 9157000, "gross_profit": 14871000, "research_and_development": null, "selling_general_admin": 12972000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2096000, "depreciation_amortisation": 7076000, "ebitda": 9172000, "interest_expense": 12616000, "interest_income": null, "other_non_operating": null, "pretax_income": -6805000, "tax_provision": null, "effective_tax_rate": null, "net_income": -6856000, "net_income_continuing_ops": -6803000, "net_income_to_common": -6856000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54842000, "short_term_investments": null, "net_receivables": 15748000, "inventory": null, "other_current_assets": null, "total_current_assets": 115873000, "net_ppe": null, "goodwill": null, "intangible_assets": 7830000, "goodwill_and_intangibles": 7830000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 721400000, "total_assets": 837273000, "short_term_debt": 215716000, "accounts_payable": 1916000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 238762000, "long_term_debt": 462942000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 477259000, "total_liabilities": 716021000, "total_debt": 678658000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -354404000, "total_equity": 118830000, "shares_outstanding": 18068059, "operating_cash_flow": -3302000, "stock_based_compensation": 839000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 7878000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10200000, "free_cash_flow": -3301000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2096000", "ebitda": "9172000", "netIncome": "-6856000", "grossProfit": "14871000", "depreciation": "None", "totalRevenue": "24028000", "costOfRevenue": "9157000", "interestIncome": "5086000", "incomeBeforeTax": "-6805000", "interestExpense": "12616000", "operatingIncome": "2096000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-7530000", "nonInterestIncome": "None", "operatingExpenses": "12775000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9157000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7076000", "sellingGeneralAndAdministrative": "12972000", "netIncomeFromContinuingOperations": "-6803000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "837273000", "longTermDebt": "462942000", "shortTermDebt": "215716000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "7830000", "reportedCurrency": "USD", "retainedEarnings": "-354404000", "totalLiabilities": "716021000", "otherCurrentAssets": "45283000", "totalCurrentAssets": "115873000", "currentLongTermDebt": "213826000", "longTermInvestments": "132843000", "shortTermInvestments": "None", "currentNetReceivables": "15748000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "721400000", "currentAccountsPayable": "1916000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "681894000", "totalShareholderEquity": "118830000", "capitalLeaseObligations": "5126000", "otherCurrentLiabilities": "19920000", "totalCurrentLiabilities": "238762000", "otherNonCurrentLiabilities": "4644000", "totalNonCurrentLiabilities": "477259000", "cashAndShortTermInvestments": "54842000", "commonStockSharesOutstanding": "18068059", "intangibleAssetsExcludingGoodwill": "7830000", "cashAndCashEquivalentsAtCarryingValue": "54842000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6811000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3302000", "capitalExpenditures": "1000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10200000", "cashflowFromInvestment": "7878000", "stockBasedCompensation": "839000", "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": "-84000", "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": "2026-06-07T03:28:04.391739+00:00", "is_restated": false, "income_statement": { "revenue": 30727000, "cost_of_revenue": 9737000, "gross_profit": 20990000, "ebit": 8448000, "ebitda": 16430000, "pretax_income": -677000, "tax_provision": null, "net_income": -823000, "net_income_to_common": -823000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98769000, "total_current_assets": 125434000, "total_assets": 857057000, "short_term_debt": 220352000, "long_term_debt": 466764000, "total_debt": 687116000, "total_liabilities": 729721000, "total_equity": 124854000, "shares_outstanding": 17999083, "goodwill_and_intangibles": 8112000 }, "cash_flow": { "operating_cash_flow": 11239000, "capital_expenditure": 36000, "free_cash_flow": 11275000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332899, "ticker_id": 3736, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:04.391739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8448000", "ebitda": "16430000", "netIncome": "-823000", "grossProfit": "20990000", "depreciation": "None", "totalRevenue": "30727000", "costOfRevenue": "9737000", "interestIncome": "5191000", "incomeBeforeTax": "-677000", "interestExpense": "12815000", "operatingIncome": "8448000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-7624000", "nonInterestIncome": "None", "operatingExpenses": "12542000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9737000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7982000", "sellingGeneralAndAdministrative": "12942000", "netIncomeFromContinuingOperations": "-677000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "857057000", "longTermDebt": "466764000", "shortTermDebt": "220352000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "8112000", "reportedCurrency": "USD", "retainedEarnings": "-347541000", "totalLiabilities": "729721000", "otherCurrentAssets": "8580000", "totalCurrentAssets": "125434000", "currentLongTermDebt": "218480000", "longTermInvestments": "134705000", "shortTermInvestments": "None", "currentNetReceivables": "18085000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "731623000", "currentAccountsPayable": "1459000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "690595000", "totalShareholderEquity": "124854000", "capitalLeaseObligations": "5351000", "otherCurrentLiabilities": "24117000", "totalCurrentLiabilities": "247093000", "otherNonCurrentLiabilities": "5401000", "totalNonCurrentLiabilities": "482628000", "cashAndShortTermInvestments": "98769000", "commonStockSharesOutstanding": "17999083", "intangibleAssetsExcludingGoodwill": "8112000", "cashAndCashEquivalentsAtCarryingValue": "98769000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-677000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11239000", "capitalExpenditures": "36000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11533000", "cashflowFromInvestment": "8606000", "stockBasedCompensation": "727000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-808000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9250000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 30727000, "cost_of_revenue": 9737000, "gross_profit": 20990000, "research_and_development": null, "selling_general_admin": 12942000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8448000, "depreciation_amortisation": 7982000, "ebitda": 16430000, "interest_expense": 12815000, "interest_income": null, "other_non_operating": null, "pretax_income": -677000, "tax_provision": null, "effective_tax_rate": null, "net_income": -823000, "net_income_continuing_ops": -677000, "net_income_to_common": -823000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 98769000, "short_term_investments": null, "net_receivables": 18085000, "inventory": null, "other_current_assets": null, "total_current_assets": 125434000, "net_ppe": null, "goodwill": null, "intangible_assets": 8112000, "goodwill_and_intangibles": 8112000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 731623000, "total_assets": 857057000, "short_term_debt": 220352000, "accounts_payable": 1459000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 247093000, "long_term_debt": 466764000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 482628000, "total_liabilities": 729721000, "total_debt": 687116000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -347541000, "total_equity": 124854000, "shares_outstanding": 17999083, "operating_cash_flow": 11239000, "stock_based_compensation": 727000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 8606000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11533000, "free_cash_flow": 11275000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8448000", "ebitda": "16430000", "netIncome": "-823000", "grossProfit": "20990000", "depreciation": "None", "totalRevenue": "30727000", "costOfRevenue": "9737000", "interestIncome": "5191000", "incomeBeforeTax": "-677000", "interestExpense": "12815000", "operatingIncome": "8448000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-7624000", "nonInterestIncome": "None", "operatingExpenses": "12542000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9737000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7982000", "sellingGeneralAndAdministrative": "12942000", "netIncomeFromContinuingOperations": "-677000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "857057000", "longTermDebt": "466764000", "shortTermDebt": "220352000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "8112000", "reportedCurrency": "USD", "retainedEarnings": "-347541000", "totalLiabilities": "729721000", "otherCurrentAssets": "8580000", "totalCurrentAssets": "125434000", "currentLongTermDebt": "218480000", "longTermInvestments": "134705000", "shortTermInvestments": "None", "currentNetReceivables": "18085000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "731623000", "currentAccountsPayable": "1459000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "690595000", "totalShareholderEquity": "124854000", "capitalLeaseObligations": "5351000", "otherCurrentLiabilities": "24117000", "totalCurrentLiabilities": "247093000", "otherNonCurrentLiabilities": "5401000", "totalNonCurrentLiabilities": "482628000", "cashAndShortTermInvestments": "98769000", "commonStockSharesOutstanding": "17999083", "intangibleAssetsExcludingGoodwill": "8112000", "cashAndCashEquivalentsAtCarryingValue": "98769000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-677000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11239000", "capitalExpenditures": "36000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11533000", "cashflowFromInvestment": "8606000", "stockBasedCompensation": "727000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-808000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9250000", "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": "2026-06-07T03:28:04.391739+00:00", "is_restated": false, "income_statement": { "revenue": 33238999, "cost_of_revenue": 9828000, "gross_profit": 23411000, "ebit": 8712000, "ebitda": 16384000, "pretax_income": -2853000, "tax_provision": null, "net_income": -2952000, "net_income_to_common": -2952000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53511000, "total_current_assets": 119300000, "total_assets": 862631000, "short_term_debt": 216535000, "long_term_debt": 479424000, "total_debt": 695959000, "total_liabilities": 735221000, "total_equity": 124987000, "shares_outstanding": 17917611, "goodwill_and_intangibles": 8394000 }, "cash_flow": { "operating_cash_flow": -2343000, "capital_expenditure": 97000, "free_cash_flow": -2246000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332900, "ticker_id": 3736, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:04.391739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8712000", "ebitda": "16384000", "netIncome": "-2952000", "grossProfit": "23411000", "depreciation": "None", "totalRevenue": "33238999", "costOfRevenue": "9828000", "interestIncome": "5174000", "incomeBeforeTax": "-2853000", "interestExpense": "12820000", "operatingIncome": "8712000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-7646000", "nonInterestIncome": "None", "operatingExpenses": "14699000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9828000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7672000", "sellingGeneralAndAdministrative": "15099000", "netIncomeFromContinuingOperations": "-2853000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "862631000", "longTermDebt": "479424000", "shortTermDebt": "216535000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "8394000", "reportedCurrency": "USD", "retainedEarnings": "-346681000", "totalLiabilities": "735221000", "otherCurrentAssets": "46340000", "totalCurrentAssets": "119300000", "currentLongTermDebt": "215624000", "longTermInvestments": "136900000", "shortTermInvestments": "None", "currentNetReceivables": "19449000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "743331000", "currentAccountsPayable": "952000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "700618000", "totalShareholderEquity": "124987000", "capitalLeaseObligations": "5570000", "otherCurrentLiabilities": "19413000", "totalCurrentLiabilities": "239485000", "otherNonCurrentLiabilities": "6157000", "totalNonCurrentLiabilities": "495736000", "cashAndShortTermInvestments": "53511000", "commonStockSharesOutstanding": "17917611", "intangibleAssetsExcludingGoodwill": "8394000", "cashAndCashEquivalentsAtCarryingValue": "53511000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2853000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2343000", "capitalExpenditures": "97000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7789000", "cashflowFromInvestment": "4120000", "stockBasedCompensation": "569000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1010000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6807000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 33238999, "cost_of_revenue": 9828000, "gross_profit": 23411000, "research_and_development": null, "selling_general_admin": 15099000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8712000, "depreciation_amortisation": 7672000, "ebitda": 16384000, "interest_expense": 12820000, "interest_income": null, "other_non_operating": null, "pretax_income": -2853000, "tax_provision": null, "effective_tax_rate": null, "net_income": -2952000, "net_income_continuing_ops": -2853000, "net_income_to_common": -2952000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 53511000, "short_term_investments": null, "net_receivables": 19449000, "inventory": null, "other_current_assets": null, "total_current_assets": 119300000, "net_ppe": null, "goodwill": null, "intangible_assets": 8394000, "goodwill_and_intangibles": 8394000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 743331000, "total_assets": 862631000, "short_term_debt": 216535000, "accounts_payable": 952000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 239485000, "long_term_debt": 479424000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 495736000, "total_liabilities": 735221000, "total_debt": 695959000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -346681000, "total_equity": 124987000, "shares_outstanding": 17917611, "operating_cash_flow": -2343000, "stock_based_compensation": 569000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 97000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4120000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7789000, "free_cash_flow": -2246000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8712000", "ebitda": "16384000", "netIncome": "-2952000", "grossProfit": "23411000", "depreciation": "None", "totalRevenue": "33238999", "costOfRevenue": "9828000", "interestIncome": "5174000", "incomeBeforeTax": "-2853000", "interestExpense": "12820000", "operatingIncome": "8712000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-7646000", "nonInterestIncome": "None", "operatingExpenses": "14699000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9828000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7672000", "sellingGeneralAndAdministrative": "15099000", "netIncomeFromContinuingOperations": "-2853000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "862631000", "longTermDebt": "479424000", "shortTermDebt": "216535000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "8394000", "reportedCurrency": "USD", "retainedEarnings": "-346681000", "totalLiabilities": "735221000", "otherCurrentAssets": "46340000", "totalCurrentAssets": "119300000", "currentLongTermDebt": "215624000", "longTermInvestments": "136900000", "shortTermInvestments": "None", "currentNetReceivables": "19449000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "743331000", "currentAccountsPayable": "952000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "700618000", "totalShareholderEquity": "124987000", "capitalLeaseObligations": "5570000", "otherCurrentLiabilities": "19413000", "totalCurrentLiabilities": "239485000", "otherNonCurrentLiabilities": "6157000", "totalNonCurrentLiabilities": "495736000", "cashAndShortTermInvestments": "53511000", "commonStockSharesOutstanding": "17917611", "intangibleAssetsExcludingGoodwill": "8394000", "cashAndCashEquivalentsAtCarryingValue": "53511000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2853000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2343000", "capitalExpenditures": "97000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7789000", "cashflowFromInvestment": "4120000", "stockBasedCompensation": "569000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1010000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6807000", "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": "2026-06-07T03:28:04.391739+00:00", "is_restated": false, "income_statement": { "revenue": 23818000, "cost_of_revenue": 11181000, "gross_profit": 12637000, "ebit": -1463000, "ebitda": 5337000, "pretax_income": -15310000, "tax_provision": null, "net_income": -15338000, "net_income_to_common": -15338000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61924000, "total_current_assets": 125870000, "total_assets": 877987000, "short_term_debt": 29188000, "long_term_debt": 671775000, "total_debt": 700963000, "total_liabilities": 747208000, "total_equity": 128394000, "shares_outstanding": 18187637, "goodwill_and_intangibles": 8675000 }, "cash_flow": { "operating_cash_flow": -9124000, "capital_expenditure": 87000, "free_cash_flow": -9037000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332901, "ticker_id": 3736, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:04.391739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1463000", "ebitda": "5337000", "netIncome": "-15338000", "grossProfit": "12637000", "depreciation": "None", "totalRevenue": "23818000", "costOfRevenue": "11181000", "interestIncome": "5267000", "incomeBeforeTax": "-15310000", "interestExpense": "12667000", "operatingIncome": "-1694000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-7400000", "nonInterestIncome": "None", "operatingExpenses": "14331000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11181000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6800000", "sellingGeneralAndAdministrative": "14100000", "netIncomeFromContinuingOperations": "-15310000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "877987000", "longTermDebt": "671775000", "shortTermDebt": "29188000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "8675000", "reportedCurrency": "USD", "retainedEarnings": "-343715000", "totalLiabilities": "747208000", "otherCurrentAssets": "44401000", "totalCurrentAssets": "125870000", "currentLongTermDebt": "28347000", "longTermInvestments": "137621000", "shortTermInvestments": "None", "currentNetReceivables": "19545000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "752117000", "currentAccountsPayable": "775000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "705594000", "totalShareholderEquity": "128394000", "capitalLeaseObligations": "5472000", "otherCurrentLiabilities": "27096000", "totalCurrentLiabilities": "59396000", "otherNonCurrentLiabilities": "6915000", "totalNonCurrentLiabilities": "687812000", "cashAndShortTermInvestments": "61924000", "commonStockSharesOutstanding": "18187637", "intangibleAssetsExcludingGoodwill": "8675000", "cashAndCashEquivalentsAtCarryingValue": "61924000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15310000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-9124000", "capitalExpenditures": "87000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7731000", "cashflowFromInvestment": "4176000", "stockBasedCompensation": "826000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-808000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 23818000, "cost_of_revenue": 11181000, "gross_profit": 12637000, "research_and_development": null, "selling_general_admin": 14100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1463000, "depreciation_amortisation": 6800000, "ebitda": 5337000, "interest_expense": 12667000, "interest_income": null, "other_non_operating": null, "pretax_income": -15310000, "tax_provision": null, "effective_tax_rate": null, "net_income": -15338000, "net_income_continuing_ops": -15310000, "net_income_to_common": -15338000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 61924000, "short_term_investments": null, "net_receivables": 19545000, "inventory": null, "other_current_assets": null, "total_current_assets": 125870000, "net_ppe": null, "goodwill": null, "intangible_assets": 8675000, "goodwill_and_intangibles": 8675000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 752117000, "total_assets": 877987000, "short_term_debt": 29188000, "accounts_payable": 775000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 59396000, "long_term_debt": 671775000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 687812000, "total_liabilities": 747208000, "total_debt": 700963000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -343715000, "total_equity": 128394000, "shares_outstanding": 18187637, "operating_cash_flow": -9124000, "stock_based_compensation": 826000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 87000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4176000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7731000, "free_cash_flow": -9037000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1463000", "ebitda": "5337000", "netIncome": "-15338000", "grossProfit": "12637000", "depreciation": "None", "totalRevenue": "23818000", "costOfRevenue": "11181000", "interestIncome": "5267000", "incomeBeforeTax": "-15310000", "interestExpense": "12667000", "operatingIncome": "-1694000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-7400000", "nonInterestIncome": "None", "operatingExpenses": "14331000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11181000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6800000", "sellingGeneralAndAdministrative": "14100000", "netIncomeFromContinuingOperations": "-15310000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "877987000", "longTermDebt": "671775000", "shortTermDebt": "29188000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "8675000", "reportedCurrency": "USD", "retainedEarnings": "-343715000", "totalLiabilities": "747208000", "otherCurrentAssets": "44401000", "totalCurrentAssets": "125870000", "currentLongTermDebt": "28347000", "longTermInvestments": "137621000", "shortTermInvestments": "None", "currentNetReceivables": "19545000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "752117000", "currentAccountsPayable": "775000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "705594000", "totalShareholderEquity": "128394000", "capitalLeaseObligations": "5472000", "otherCurrentLiabilities": "27096000", "totalCurrentLiabilities": "59396000", "otherNonCurrentLiabilities": "6915000", "totalNonCurrentLiabilities": "687812000", "cashAndShortTermInvestments": "61924000", "commonStockSharesOutstanding": "18187637", "intangibleAssetsExcludingGoodwill": "8675000", "cashAndCashEquivalentsAtCarryingValue": "61924000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15310000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-9124000", "capitalExpenditures": "87000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7731000", "cashflowFromInvestment": "4176000", "stockBasedCompensation": "826000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-808000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6800000", "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": "2026-06-07T03:28:04.391739+00:00", "is_restated": false, "income_statement": { "revenue": 20226000, "cost_of_revenue": 11474000, "gross_profit": 8752000, "ebit": 4881000, "ebitda": 10470000, "pretax_income": -5451000, "tax_provision": null, "net_income": -5928000, "net_income_to_common": -5928000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72802000, "total_current_assets": 136430000, "total_assets": 898479000, "short_term_debt": 29202000, "long_term_debt": 677021000, "total_debt": 706223000, "total_liabilities": 752327000, "total_equity": 143714000, "shares_outstanding": 18567868, "goodwill_and_intangibles": 8957000 }, "cash_flow": { "operating_cash_flow": -13458000, "capital_expenditure": 172000, "free_cash_flow": -13286000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332902, "ticker_id": 3736, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:04.391739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4881000", "ebitda": "10470000", "netIncome": "-5928000", "grossProfit": "8752000", "depreciation": "None", "totalRevenue": "20226000", "costOfRevenue": "11474000", "interestIncome": "5850000", "incomeBeforeTax": "-5451000", "interestExpense": "10332000", "operatingIncome": "-6441000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-4482000", "nonInterestIncome": "None", "operatingExpenses": "15193000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11474000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5589000", "sellingGeneralAndAdministrative": "15463000", "netIncomeFromContinuingOperations": "-5451000" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "898479000", "longTermDebt": "677021000", "shortTermDebt": "29202000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "8957000", "reportedCurrency": "USD", "retainedEarnings": "-328377000", "totalLiabilities": "752327000", "otherCurrentAssets": "48618000", "totalCurrentAssets": "136430000", "currentLongTermDebt": "28310000", "longTermInvestments": "136942000", "shortTermInvestments": "None", "currentNetReceivables": "15010000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "762049000", "currentAccountsPayable": "987000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "711071000", "totalShareholderEquity": "143714000", "capitalLeaseObligations": "5740000", "otherCurrentLiabilities": "27048000", "totalCurrentLiabilities": "59569000", "otherNonCurrentLiabilities": "7674000", "totalNonCurrentLiabilities": "692758000", "cashAndShortTermInvestments": "72802000", "commonStockSharesOutstanding": "18567868", "intangibleAssetsExcludingGoodwill": "8957000", "cashAndCashEquivalentsAtCarryingValue": "72802000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5451000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-13458000", "capitalExpenditures": "172000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "97435000", "cashflowFromInvestment": "-124810000", "stockBasedCompensation": "953000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-853000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5589000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 20226000, "cost_of_revenue": 11474000, "gross_profit": 8752000, "research_and_development": null, "selling_general_admin": 15463000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4881000, "depreciation_amortisation": 5589000, "ebitda": 10470000, "interest_expense": 10332000, "interest_income": null, "other_non_operating": null, "pretax_income": -5451000, "tax_provision": null, "effective_tax_rate": null, "net_income": -5928000, "net_income_continuing_ops": -5451000, "net_income_to_common": -5928000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 72802000, "short_term_investments": null, "net_receivables": 15010000, "inventory": null, "other_current_assets": null, "total_current_assets": 136430000, "net_ppe": null, "goodwill": 0, "intangible_assets": 8957000, "goodwill_and_intangibles": 8957000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 762049000, "total_assets": 898479000, "short_term_debt": 29202000, "accounts_payable": 987000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 59569000, "long_term_debt": 677021000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 692758000, "total_liabilities": 752327000, "total_debt": 706223000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -328377000, "total_equity": 143714000, "shares_outstanding": 18567868, "operating_cash_flow": -13458000, "stock_based_compensation": 953000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 172000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -124810000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 97435000, "free_cash_flow": -13286000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4881000", "ebitda": "10470000", "netIncome": "-5928000", "grossProfit": "8752000", "depreciation": "None", "totalRevenue": "20226000", "costOfRevenue": "11474000", "interestIncome": "5850000", "incomeBeforeTax": "-5451000", "interestExpense": "10332000", "operatingIncome": "-6441000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-4482000", "nonInterestIncome": "None", "operatingExpenses": "15193000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11474000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5589000", "sellingGeneralAndAdministrative": "15463000", "netIncomeFromContinuingOperations": "-5451000" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "898479000", "longTermDebt": "677021000", "shortTermDebt": "29202000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "8957000", "reportedCurrency": "USD", "retainedEarnings": "-328377000", "totalLiabilities": "752327000", "otherCurrentAssets": "48618000", "totalCurrentAssets": "136430000", "currentLongTermDebt": "28310000", "longTermInvestments": "136942000", "shortTermInvestments": "None", "currentNetReceivables": "15010000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "762049000", "currentAccountsPayable": "987000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "711071000", "totalShareholderEquity": "143714000", "capitalLeaseObligations": "5740000", "otherCurrentLiabilities": "27048000", "totalCurrentLiabilities": "59569000", "otherNonCurrentLiabilities": "7674000", "totalNonCurrentLiabilities": "692758000", "cashAndShortTermInvestments": "72802000", "commonStockSharesOutstanding": "18567868", "intangibleAssetsExcludingGoodwill": "8957000", "cashAndCashEquivalentsAtCarryingValue": "72802000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5451000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-13458000", "capitalExpenditures": "172000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "97435000", "cashflowFromInvestment": "-124810000", "stockBasedCompensation": "953000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-853000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5589000", "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": "2026-06-07T03:28:04.391739+00:00", "is_restated": false, "income_statement": { "revenue": 21378000, "cost_of_revenue": 9657000, "gross_profit": 11721000, "ebit": -1800000, "ebitda": 3433000, "pretax_income": -53550000, "tax_provision": null, "net_income": -53529000, "net_income_to_common": -53529000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 113658000, "total_current_assets": 173006000, "total_assets": 806774000, "short_term_debt": 29307000, "long_term_debt": 577005000, "total_debt": 606312000, "total_liabilities": 655138000, "total_equity": 149542000, "shares_outstanding": 18566015, "goodwill_and_intangibles": 9267000 }, "cash_flow": { "operating_cash_flow": -1051000, "capital_expenditure": 32000, "free_cash_flow": -1019000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332904, "ticker_id": 3736, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:04.391739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1800000", "ebitda": "3433000", "netIncome": "-53529000", "grossProfit": "11721000", "depreciation": "None", "totalRevenue": "21378000", "costOfRevenue": "9657000", "interestIncome": "6265000", "incomeBeforeTax": "-53550000", "interestExpense": "11367000", "operatingIncome": "-37159000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-5102000", "nonInterestIncome": "None", "operatingExpenses": "48880000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9657000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5233000", "sellingGeneralAndAdministrative": "13521000", "netIncomeFromContinuingOperations": "-53550000" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "806774000", "longTermDebt": "577005000", "shortTermDebt": "29307000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "9267000", "reportedCurrency": "USD", "retainedEarnings": "-322449000", "totalLiabilities": "655138000", "otherCurrentAssets": "47825000", "totalCurrentAssets": "173006000", "currentLongTermDebt": "28351000", "longTermInvestments": "138340000", "shortTermInvestments": "None", "currentNetReceivables": "11523000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "633768000", "currentAccountsPayable": "858000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "611373000", "totalShareholderEquity": "149542000", "capitalLeaseObligations": "6017000", "otherCurrentLiabilities": "29825000", "totalCurrentLiabilities": "62808000", "otherNonCurrentLiabilities": "6729000", "totalNonCurrentLiabilities": "592330000", "cashAndShortTermInvestments": "113658000", "commonStockSharesOutstanding": "18566015", "intangibleAssetsExcludingGoodwill": "9267000", "cashAndCashEquivalentsAtCarryingValue": "113658000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53386000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1051000", "capitalExpenditures": "32000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9088000", "cashflowFromInvestment": "9911000", "stockBasedCompensation": "702000", "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": "5233000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 21378000, "cost_of_revenue": 9657000, "gross_profit": 11721000, "research_and_development": null, "selling_general_admin": 13521000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1800000, "depreciation_amortisation": 5233000, "ebitda": 3433000, "interest_expense": 11367000, "interest_income": null, "other_non_operating": null, "pretax_income": -53550000, "tax_provision": null, "effective_tax_rate": null, "net_income": -53529000, "net_income_continuing_ops": -53550000, "net_income_to_common": -53529000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 113658000, "short_term_investments": null, "net_receivables": 11523000, "inventory": null, "other_current_assets": null, "total_current_assets": 173006000, "net_ppe": null, "goodwill": 0, "intangible_assets": 9267000, "goodwill_and_intangibles": 9267000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 633768000, "total_assets": 806774000, "short_term_debt": 29307000, "accounts_payable": 858000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 62808000, "long_term_debt": 577005000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 592330000, "total_liabilities": 655138000, "total_debt": 606312000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -322449000, "total_equity": 149542000, "shares_outstanding": 18566015, "operating_cash_flow": -1051000, "stock_based_compensation": 702000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 9911000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9088000, "free_cash_flow": -1019000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1800000", "ebitda": "3433000", "netIncome": "-53529000", "grossProfit": "11721000", "depreciation": "None", "totalRevenue": "21378000", "costOfRevenue": "9657000", "interestIncome": "6265000", "incomeBeforeTax": "-53550000", "interestExpense": "11367000", "operatingIncome": "-37159000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-5102000", "nonInterestIncome": "None", "operatingExpenses": "48880000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9657000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5233000", "sellingGeneralAndAdministrative": "13521000", "netIncomeFromContinuingOperations": "-53550000" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "806774000", "longTermDebt": "577005000", "shortTermDebt": "29307000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "9267000", "reportedCurrency": "USD", "retainedEarnings": "-322449000", "totalLiabilities": "655138000", "otherCurrentAssets": "47825000", "totalCurrentAssets": "173006000", "currentLongTermDebt": "28351000", "longTermInvestments": "138340000", "shortTermInvestments": "None", "currentNetReceivables": "11523000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "633768000", "currentAccountsPayable": "858000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "611373000", "totalShareholderEquity": "149542000", "capitalLeaseObligations": "6017000", "otherCurrentLiabilities": "29825000", "totalCurrentLiabilities": "62808000", "otherNonCurrentLiabilities": "6729000", "totalNonCurrentLiabilities": "592330000", "cashAndShortTermInvestments": "113658000", "commonStockSharesOutstanding": "18566015", "intangibleAssetsExcludingGoodwill": "9267000", "cashAndCashEquivalentsAtCarryingValue": "113658000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53386000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1051000", "capitalExpenditures": "32000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9088000", "cashflowFromInvestment": "9911000", "stockBasedCompensation": "702000", "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": "5233000", "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": "2026-06-07T03:28:04.391739+00:00", "is_restated": false, "income_statement": { "revenue": 22481000, "cost_of_revenue": 10139000, "gross_profit": 12342000, "ebit": -1201000, "ebitda": 4027000, "pretax_income": -8792000, "tax_provision": 5000, "net_income": -8578000, "net_income_to_common": -8578000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 116588000, "total_current_assets": 178870000, "total_assets": 858434000, "short_term_debt": 29416000, "long_term_debt": 584478000, "total_debt": 613894000, "total_liabilities": 653871000, "total_equity": 202369000, "shares_outstanding": 19271954, "goodwill_and_intangibles": 38334000 }, "cash_flow": { "operating_cash_flow": -5115000, "capital_expenditure": 83000, "free_cash_flow": -5032000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332905, "ticker_id": 3736, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:04.391739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1201000", "ebitda": "4027000", "netIncome": "-8578000", "grossProfit": "12342000", "depreciation": "None", "totalRevenue": "22481000", "costOfRevenue": "10139000", "interestIncome": "5257000", "incomeBeforeTax": "-8792000", "interestExpense": "7591000", "operatingIncome": "-3360000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "5000", "reportedCurrency": "USD", "netInterestIncome": "-2334000", "nonInterestIncome": "None", "operatingExpenses": "15702000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10139000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5228000", "sellingGeneralAndAdministrative": "16701000", "netIncomeFromContinuingOperations": "-8792000" }, "balance": { "goodwill": "28757000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "858434000", "longTermDebt": "584478000", "shortTermDebt": "29416000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "9577000", "reportedCurrency": "USD", "retainedEarnings": "-268920000", "totalLiabilities": "653871000", "otherCurrentAssets": "49030000", "totalCurrentAssets": "178870000", "currentLongTermDebt": "28374000", "longTermInvestments": "141078000", "shortTermInvestments": "10273000", "currentNetReceivables": "13252000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "679564000", "currentAccountsPayable": "1417000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "619163000", "totalShareholderEquity": "202369000", "capitalLeaseObligations": "6311000", "otherCurrentLiabilities": "19802000", "totalCurrentLiabilities": "53810000", "otherNonCurrentLiabilities": "7533000", "totalNonCurrentLiabilities": "600061000", "cashAndShortTermInvestments": "116588000", "commonStockSharesOutstanding": "19271954", "intangibleAssetsExcludingGoodwill": "9577000", "cashAndCashEquivalentsAtCarryingValue": "116588000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8797000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5115000", "capitalExpenditures": "83000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2140000", "cashflowFromInvestment": "7796000", "stockBasedCompensation": "796000", "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": "6100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 22481000, "cost_of_revenue": 10139000, "gross_profit": 12342000, "research_and_development": null, "selling_general_admin": 16701000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1201000, "depreciation_amortisation": 5228000, "ebitda": 4027000, "interest_expense": 7591000, "interest_income": null, "other_non_operating": null, "pretax_income": -8792000, "tax_provision": 5000, "effective_tax_rate": null, "net_income": -8578000, "net_income_continuing_ops": -8792000, "net_income_to_common": -8578000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 116588000, "short_term_investments": 10273000, "net_receivables": 13252000, "inventory": null, "other_current_assets": null, "total_current_assets": 178870000, "net_ppe": null, "goodwill": 28757000, "intangible_assets": 9577000, "goodwill_and_intangibles": 38334000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 679564000, "total_assets": 858434000, "short_term_debt": 29416000, "accounts_payable": 1417000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 53810000, "long_term_debt": 584478000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 600061000, "total_liabilities": 653871000, "total_debt": 613894000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -268920000, "total_equity": 202369000, "shares_outstanding": 19271954, "operating_cash_flow": -5115000, "stock_based_compensation": 796000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 83000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 7796000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2140000, "free_cash_flow": -5032000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1201000", "ebitda": "4027000", "netIncome": "-8578000", "grossProfit": "12342000", "depreciation": "None", "totalRevenue": "22481000", "costOfRevenue": "10139000", "interestIncome": "5257000", "incomeBeforeTax": "-8792000", "interestExpense": "7591000", "operatingIncome": "-3360000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "5000", "reportedCurrency": "USD", "netInterestIncome": "-2334000", "nonInterestIncome": "None", "operatingExpenses": "15702000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10139000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5228000", "sellingGeneralAndAdministrative": "16701000", "netIncomeFromContinuingOperations": "-8792000" }, "balance": { "goodwill": "28757000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "858434000", "longTermDebt": "584478000", "shortTermDebt": "29416000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "9577000", "reportedCurrency": "USD", "retainedEarnings": "-268920000", "totalLiabilities": "653871000", "otherCurrentAssets": "49030000", "totalCurrentAssets": "178870000", "currentLongTermDebt": "28374000", "longTermInvestments": "141078000", "shortTermInvestments": "10273000", "currentNetReceivables": "13252000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "679564000", "currentAccountsPayable": "1417000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "619163000", "totalShareholderEquity": "202369000", "capitalLeaseObligations": "6311000", "otherCurrentLiabilities": "19802000", "totalCurrentLiabilities": "53810000", "otherNonCurrentLiabilities": "7533000", "totalNonCurrentLiabilities": "600061000", "cashAndShortTermInvestments": "116588000", "commonStockSharesOutstanding": "19271954", "intangibleAssetsExcludingGoodwill": "9577000", "cashAndCashEquivalentsAtCarryingValue": "116588000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8797000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5115000", "capitalExpenditures": "83000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2140000", "cashflowFromInvestment": "7796000", "stockBasedCompensation": "796000", "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": "6100000", "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": "2026-06-07T03:28:04.391739+00:00", "is_restated": false, "income_statement": { "revenue": 18287000, "cost_of_revenue": 8868000, "gross_profit": 9419000, "ebit": -4050000, "ebitda": 1184000, "pretax_income": -2449000, "tax_provision": 4000, "net_income": -2454000, "net_income_to_common": -2454000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120581000, "total_current_assets": 178238000, "total_assets": 867888000, "short_term_debt": 29321000, "long_term_debt": 585355000, "total_debt": 614676000, "total_liabilities": 654924000, "total_equity": 210711000, "shares_outstanding": 19098246, "goodwill_and_intangibles": 38643000 }, "cash_flow": { "operating_cash_flow": -22187000, "capital_expenditure": 67000, "free_cash_flow": -22120000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332906, "ticker_id": 3736, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:04.391739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4050000", "ebitda": "1184000", "netIncome": "-2454000", "grossProfit": "9419000", "depreciation": "None", "totalRevenue": "18287000", "costOfRevenue": "8868000", "interestIncome": "5386000", "incomeBeforeTax": "-2449000", "interestExpense": "10942000", "operatingIncome": "-3597000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "4000", "reportedCurrency": "USD", "netInterestIncome": "-5556000", "nonInterestIncome": "None", "operatingExpenses": "13016000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8868000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5234000", "sellingGeneralAndAdministrative": "13469000", "netIncomeFromContinuingOperations": "-2449000" }, "balance": { "goodwill": "28757000", "inventory": "-12232000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "867888000", "longTermDebt": "585355000", "shortTermDebt": "29321000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "9886000", "reportedCurrency": "USD", "retainedEarnings": "-260342000", "totalLiabilities": "654924000", "otherCurrentAssets": "46696000", "totalCurrentAssets": "178238000", "currentLongTermDebt": "28181000", "longTermInvestments": "142993000", "shortTermInvestments": "12232000", "currentNetReceivables": "10961000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "689650000", "currentAccountsPayable": "769000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "620148000", "totalShareholderEquity": "210711000", "capitalLeaseObligations": "6612000", "otherCurrentLiabilities": "21245000", "totalCurrentLiabilities": "53245000", "otherNonCurrentLiabilities": "8349000", "totalNonCurrentLiabilities": "601679000", "cashAndShortTermInvestments": "120581000", "commonStockSharesOutstanding": "19098246", "intangibleAssetsExcludingGoodwill": "9886000", "cashAndCashEquivalentsAtCarryingValue": "120581000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2449000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-23555000", "operatingCashflow": "-22187000", "capitalExpenditures": "67000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6777000", "cashflowFromInvestment": "5691000", "stockBasedCompensation": "821000", "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": "5234000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 18287000, "cost_of_revenue": 8868000, "gross_profit": 9419000, "research_and_development": null, "selling_general_admin": 13469000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4050000, "depreciation_amortisation": 5234000, "ebitda": 1184000, "interest_expense": 10942000, "interest_income": null, "other_non_operating": null, "pretax_income": -2449000, "tax_provision": 4000, "effective_tax_rate": null, "net_income": -2454000, "net_income_continuing_ops": -2449000, "net_income_to_common": -2454000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 120581000, "short_term_investments": 12232000, "net_receivables": 10961000, "inventory": -12232000, "other_current_assets": null, "total_current_assets": 178238000, "net_ppe": null, "goodwill": 28757000, "intangible_assets": 9886000, "goodwill_and_intangibles": 38643000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 689650000, "total_assets": 867888000, "short_term_debt": 29321000, "accounts_payable": 769000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 53245000, "long_term_debt": 585355000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 601679000, "total_liabilities": 654924000, "total_debt": 614676000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -260342000, "total_equity": 210711000, "shares_outstanding": 19098246, "operating_cash_flow": -22187000, "stock_based_compensation": 821000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 67000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 5691000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6777000, "free_cash_flow": -22120000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4050000", "ebitda": "1184000", "netIncome": "-2454000", "grossProfit": "9419000", "depreciation": "None", "totalRevenue": "18287000", "costOfRevenue": "8868000", "interestIncome": "5386000", "incomeBeforeTax": "-2449000", "interestExpense": "10942000", "operatingIncome": "-3597000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "4000", "reportedCurrency": "USD", "netInterestIncome": "-5556000", "nonInterestIncome": "None", "operatingExpenses": "13016000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8868000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5234000", "sellingGeneralAndAdministrative": "13469000", "netIncomeFromContinuingOperations": "-2449000" }, "balance": { "goodwill": "28757000", "inventory": "-12232000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "867888000", "longTermDebt": "585355000", "shortTermDebt": "29321000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "9886000", "reportedCurrency": "USD", "retainedEarnings": "-260342000", "totalLiabilities": "654924000", "otherCurrentAssets": "46696000", "totalCurrentAssets": "178238000", "currentLongTermDebt": "28181000", "longTermInvestments": "142993000", "shortTermInvestments": "12232000", "currentNetReceivables": "10961000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "689650000", "currentAccountsPayable": "769000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "620148000", "totalShareholderEquity": "210711000", "capitalLeaseObligations": "6612000", "otherCurrentLiabilities": "21245000", "totalCurrentLiabilities": "53245000", "otherNonCurrentLiabilities": "8349000", "totalNonCurrentLiabilities": "601679000", "cashAndShortTermInvestments": "120581000", "commonStockSharesOutstanding": "19098246", "intangibleAssetsExcludingGoodwill": "9886000", "cashAndCashEquivalentsAtCarryingValue": "120581000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2449000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-23555000", "operatingCashflow": "-22187000", "capitalExpenditures": "67000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6777000", "cashflowFromInvestment": "5691000", "stockBasedCompensation": "821000", "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": "5234000", "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": "2026-06-07T03:28:04.391739+00:00", "is_restated": false, "income_statement": { "revenue": 15701000, "cost_of_revenue": 11339000, "gross_profit": 4362000, "ebit": -8092000, "ebitda": -3406000, "pretax_income": -30545000, "tax_provision": -145000, "net_income": -30400000, "net_income_to_common": -30400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 172941000, "total_current_assets": 203341000, "total_assets": 894374000, "short_term_debt": 29080000, "long_term_debt": 590866000, "total_debt": 619946000, "total_liabilities": 673381000, "total_equity": 212560000, "shares_outstanding": 18990603, "goodwill_and_intangibles": 38953000 }, "cash_flow": { "operating_cash_flow": -24878000, "capital_expenditure": 214000, "free_cash_flow": -24664000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332907, "ticker_id": 3736, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:04.391739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8092000", "ebitda": "-3406000", "netIncome": "-30400000", "grossProfit": "4362000", "depreciation": "None", "totalRevenue": "15701000", "costOfRevenue": "11339000", "interestIncome": "None", "incomeBeforeTax": "-30545000", "interestExpense": "11121000", "operatingIncome": "-8092000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-145000", "reportedCurrency": "USD", "netInterestIncome": "-5433000", "nonInterestIncome": "None", "operatingExpenses": "12454000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11339000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4686000", "sellingGeneralAndAdministrative": "12029000", "netIncomeFromContinuingOperations": "-30333000" }, "balance": { "goodwill": "28757000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "894374000", "longTermDebt": "590866000", "shortTermDebt": "29080000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "10196000", "reportedCurrency": "USD", "retainedEarnings": "-257672000", "totalLiabilities": "673381000", "otherCurrentAssets": "21212000", "totalCurrentAssets": "203341000", "currentLongTermDebt": "27914000", "longTermInvestments": "143095000", "shortTermInvestments": "None", "currentNetReceivables": "9188000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "691033000", "currentAccountsPayable": "1120000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "625677000", "totalShareholderEquity": "212560000", "capitalLeaseObligations": "6897000", "otherCurrentLiabilities": "40634000", "totalCurrentLiabilities": "71712000", "otherNonCurrentLiabilities": "9155000", "totalNonCurrentLiabilities": "601669000", "cashAndShortTermInvestments": "172941000", "commonStockSharesOutstanding": "18990603", "intangibleAssetsExcludingGoodwill": "10196000", "cashAndCashEquivalentsAtCarryingValue": "172941000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-24878000", "capitalExpenditures": "214000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10121000", "cashflowFromInvestment": "None", "stockBasedCompensation": "836000", "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": "4686000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 15701000, "cost_of_revenue": 11339000, "gross_profit": 4362000, "research_and_development": null, "selling_general_admin": 12029000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8092000, "depreciation_amortisation": 4686000, "ebitda": -3406000, "interest_expense": 11121000, "interest_income": null, "other_non_operating": null, "pretax_income": -30545000, "tax_provision": -145000, "effective_tax_rate": null, "net_income": -30400000, "net_income_continuing_ops": -30333000, "net_income_to_common": -30400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 172941000, "short_term_investments": null, "net_receivables": 9188000, "inventory": null, "other_current_assets": null, "total_current_assets": 203341000, "net_ppe": null, "goodwill": 28757000, "intangible_assets": 10196000, "goodwill_and_intangibles": 38953000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 691033000, "total_assets": 894374000, "short_term_debt": 29080000, "accounts_payable": 1120000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 71712000, "long_term_debt": 590866000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 601669000, "total_liabilities": 673381000, "total_debt": 619946000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -257672000, "total_equity": 212560000, "shares_outstanding": 18990603, "operating_cash_flow": -24878000, "stock_based_compensation": 836000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 214000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10121000, "free_cash_flow": -24664000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8092000", "ebitda": "-3406000", "netIncome": "-30400000", "grossProfit": "4362000", "depreciation": "None", "totalRevenue": "15701000", "costOfRevenue": "11339000", "interestIncome": "None", "incomeBeforeTax": "-30545000", "interestExpense": "11121000", "operatingIncome": "-8092000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-145000", "reportedCurrency": "USD", "netInterestIncome": "-5433000", "nonInterestIncome": "None", "operatingExpenses": "12454000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11339000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4686000", "sellingGeneralAndAdministrative": "12029000", "netIncomeFromContinuingOperations": "-30333000" }, "balance": { "goodwill": "28757000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "894374000", "longTermDebt": "590866000", "shortTermDebt": "29080000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "10196000", "reportedCurrency": "USD", "retainedEarnings": "-257672000", "totalLiabilities": "673381000", "otherCurrentAssets": "21212000", "totalCurrentAssets": "203341000", "currentLongTermDebt": "27914000", "longTermInvestments": "143095000", "shortTermInvestments": "None", "currentNetReceivables": "9188000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "691033000", "currentAccountsPayable": "1120000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "625677000", "totalShareholderEquity": "212560000", "capitalLeaseObligations": "6897000", "otherCurrentLiabilities": "40634000", "totalCurrentLiabilities": "71712000", "otherNonCurrentLiabilities": "9155000", "totalNonCurrentLiabilities": "601669000", "cashAndShortTermInvestments": "172941000", "commonStockSharesOutstanding": "18990603", "intangibleAssetsExcludingGoodwill": "10196000", "cashAndCashEquivalentsAtCarryingValue": "172941000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-24878000", "capitalExpenditures": "214000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10121000", "cashflowFromInvestment": "None", "stockBasedCompensation": "836000", "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": "4686000", "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": "2026-06-07T03:28:04.391739+00:00", "is_restated": false, "income_statement": { "revenue": 23250000, "cost_of_revenue": 9810000, "gross_profit": 13440000, "ebit": 1049000, "ebitda": 6604000, "pretax_income": -18963000, "tax_provision": -5555000, "net_income": -19313000, "net_income_to_common": -19313000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 154209000, "total_current_assets": 228585000, "total_assets": 940118000, "short_term_debt": 28845000, "long_term_debt": 599610000, "total_debt": 628455000, "total_liabilities": 695983000, "total_equity": 241697000, "shares_outstanding": 17351796, "goodwill_and_intangibles": 39019000 }, "cash_flow": { "operating_cash_flow": -1906000, "capital_expenditure": 161000, "free_cash_flow": -1745000, "dividends_paid": 21411000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332909, "ticker_id": 3736, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:04.391739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1049000", "ebitda": "6604000", "netIncome": "-19313000", "grossProfit": "13440000", "depreciation": "None", "totalRevenue": "23250000", "costOfRevenue": "9810000", "interestIncome": "8255000", "incomeBeforeTax": "-18963000", "interestExpense": "2937000", "operatingIncome": "-24517000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-5555000", "reportedCurrency": "USD", "netInterestIncome": "-2937000", "nonInterestIncome": "None", "operatingExpenses": "37957000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9810000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5555000", "sellingGeneralAndAdministrative": "12391000", "netIncomeFromContinuingOperations": "-18963000" }, "balance": { "goodwill": "28757000", "inventory": "52323000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "940118000", "longTermDebt": "599610000", "shortTermDebt": "28845000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "10262000", "reportedCurrency": "USD", "retainedEarnings": "-227700000", "totalLiabilities": "695983000", "otherCurrentAssets": "61804000", "totalCurrentAssets": "228585000", "currentLongTermDebt": "27719000", "longTermInvestments": "145666000", "shortTermInvestments": "13799000", "currentNetReceivables": "12572000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "711533000", "currentAccountsPayable": "1237000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "494625000", "shortLongTermDebtTotal": "634459000", "totalShareholderEquity": "241697000", "capitalLeaseObligations": "7130000", "otherCurrentLiabilities": "50848000", "totalCurrentLiabilities": "81758000", "otherNonCurrentLiabilities": "7306000", "totalNonCurrentLiabilities": "614225000", "cashAndShortTermInvestments": "154209000", "commonStockSharesOutstanding": "17351796", "intangibleAssetsExcludingGoodwill": "10262000", "cashAndCashEquivalentsAtCarryingValue": "154209000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18963000", "profitLoss": "None", "dividendPayout": "21411000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "29700000", "operatingCashflow": "-1906000", "capitalExpenditures": "161000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8839000", "cashflowFromInvestment": "-10563000", "stockBasedCompensation": "660000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21411000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3505000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5555000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 23250000, "cost_of_revenue": 9810000, "gross_profit": 13440000, "research_and_development": null, "selling_general_admin": 12391000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1049000, "depreciation_amortisation": 5555000, "ebitda": 6604000, "interest_expense": 2937000, "interest_income": null, "other_non_operating": null, "pretax_income": -18963000, "tax_provision": -5555000, "effective_tax_rate": null, "net_income": -19313000, "net_income_continuing_ops": -18963000, "net_income_to_common": -19313000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 154209000, "short_term_investments": 13799000, "net_receivables": 12572000, "inventory": 52323000, "other_current_assets": null, "total_current_assets": 228585000, "net_ppe": null, "goodwill": 28757000, "intangible_assets": 10262000, "goodwill_and_intangibles": 39019000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 711533000, "total_assets": 940118000, "short_term_debt": 28845000, "accounts_payable": 1237000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 81758000, "long_term_debt": 599610000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 614225000, "total_liabilities": 695983000, "total_debt": 628455000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -227700000, "total_equity": 241697000, "shares_outstanding": 17351796, "operating_cash_flow": -1906000, "stock_based_compensation": 660000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 161000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10563000, "dividends_paid": 21411000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8839000, "free_cash_flow": -1745000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1049000", "ebitda": "6604000", "netIncome": "-19313000", "grossProfit": "13440000", "depreciation": "None", "totalRevenue": "23250000", "costOfRevenue": "9810000", "interestIncome": "8255000", "incomeBeforeTax": "-18963000", "interestExpense": "2937000", "operatingIncome": "-24517000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-5555000", "reportedCurrency": "USD", "netInterestIncome": "-2937000", "nonInterestIncome": "None", "operatingExpenses": "37957000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9810000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5555000", "sellingGeneralAndAdministrative": "12391000", "netIncomeFromContinuingOperations": "-18963000" }, "balance": { "goodwill": "28757000", "inventory": "52323000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "940118000", "longTermDebt": "599610000", "shortTermDebt": "28845000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "10262000", "reportedCurrency": "USD", "retainedEarnings": "-227700000", "totalLiabilities": "695983000", "otherCurrentAssets": "61804000", "totalCurrentAssets": "228585000", "currentLongTermDebt": "27719000", "longTermInvestments": "145666000", "shortTermInvestments": "13799000", "currentNetReceivables": "12572000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "711533000", "currentAccountsPayable": "1237000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "494625000", "shortLongTermDebtTotal": "634459000", "totalShareholderEquity": "241697000", "capitalLeaseObligations": "7130000", "otherCurrentLiabilities": "50848000", "totalCurrentLiabilities": "81758000", "otherNonCurrentLiabilities": "7306000", "totalNonCurrentLiabilities": "614225000", "cashAndShortTermInvestments": "154209000", "commonStockSharesOutstanding": "17351796", "intangibleAssetsExcludingGoodwill": "10262000", "cashAndCashEquivalentsAtCarryingValue": "154209000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18963000", "profitLoss": "None", "dividendPayout": "21411000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "29700000", "operatingCashflow": "-1906000", "capitalExpenditures": "161000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8839000", "cashflowFromInvestment": "-10563000", "stockBasedCompensation": "660000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21411000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3505000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5555000", "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": "2026-06-07T03:28:04.391739+00:00", "is_restated": false, "income_statement": { "revenue": 22813000, "cost_of_revenue": 8594000, "gross_profit": 14219000, "ebit": -1766000, "ebitda": 3120000, "pretax_income": 1787000, "tax_provision": 1804000, "net_income": 3065000, "net_income_to_common": 3065000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 162749000, "total_current_assets": 227295000, "total_assets": 917195000, "short_term_debt": 26677000, "long_term_debt": 587393000, "total_debt": 614070000, "total_liabilities": 651030000, "total_equity": 263551000, "shares_outstanding": 20200832, "goodwill_and_intangibles": 39310000 }, "cash_flow": { "operating_cash_flow": -10020000, "capital_expenditure": 112000, "free_cash_flow": -9908000, "dividends_paid": 1614000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332910, "ticker_id": 3736, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:28:04.391739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1766000", "ebitda": "3120000", "netIncome": "3065000", "grossProfit": "14219000", "depreciation": "None", "totalRevenue": "22813000", "costOfRevenue": "8594000", "interestIncome": "3240000", "incomeBeforeTax": "1787000", "interestExpense": "10456000", "operatingIncome": "-972000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1804000", "reportedCurrency": "USD", "netInterestIncome": "-7216000", "nonInterestIncome": "None", "operatingExpenses": "15191000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "10017000", "costofGoodsAndServicesSold": "8594000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4886000", "sellingGeneralAndAdministrative": "15985000", "netIncomeFromContinuingOperations": "1787000" }, "balance": { "goodwill": "28757000", "inventory": "42919000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "917195000", "longTermDebt": "587393000", "shortTermDebt": "26677000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "10553000", "reportedCurrency": "USD", "retainedEarnings": "-208387000", "totalLiabilities": "651030000", "otherCurrentAssets": "50981000", "totalCurrentAssets": "227295000", "currentLongTermDebt": "25971000", "longTermInvestments": "146627000", "shortTermInvestments": "13558000", "currentNetReceivables": "13565000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "689900000", "currentAccountsPayable": "3291000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "475688000", "shortLongTermDebtTotal": "618652000", "totalShareholderEquity": "263551000", "capitalLeaseObligations": "5288000", "otherCurrentLiabilities": "18252000", "totalCurrentLiabilities": "49575000", "otherNonCurrentLiabilities": "13938000", "totalNonCurrentLiabilities": "601455000", "cashAndShortTermInvestments": "162749000", "commonStockSharesOutstanding": "20200832", "intangibleAssetsExcludingGoodwill": "10553000", "cashAndCashEquivalentsAtCarryingValue": "162749000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1787000", "profitLoss": "None", "dividendPayout": "1614000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-6145000", "operatingCashflow": "-10020000", "capitalExpenditures": "112000", "changeInReceivables": "-3292000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9609000", "cashflowFromInvestment": "5814000", "stockBasedCompensation": "593000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1614000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-13147000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1614000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4886000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 22813000, "cost_of_revenue": 8594000, "gross_profit": 14219000, "research_and_development": null, "selling_general_admin": 15985000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1766000, "depreciation_amortisation": 4886000, "ebitda": 3120000, "interest_expense": 10456000, "interest_income": null, "other_non_operating": null, "pretax_income": 1787000, "tax_provision": 1804000, "effective_tax_rate": null, "net_income": 3065000, "net_income_continuing_ops": 1787000, "net_income_to_common": 3065000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 162749000, "short_term_investments": 13558000, "net_receivables": 13565000, "inventory": 42919000, "other_current_assets": null, "total_current_assets": 227295000, "net_ppe": null, "goodwill": 28757000, "intangible_assets": 10553000, "goodwill_and_intangibles": 39310000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 689900000, "total_assets": 917195000, "short_term_debt": 26677000, "accounts_payable": 3291000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 49575000, "long_term_debt": 587393000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 601455000, "total_liabilities": 651030000, "total_debt": 614070000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -208387000, "total_equity": 263551000, "shares_outstanding": 20200832, "operating_cash_flow": -10020000, "stock_based_compensation": 593000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 112000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 5814000, "dividends_paid": 1614000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9609000, "free_cash_flow": -9908000, "net_change_in_cash": -13147000 }, "raw_data": { "income": { "ebit": "-1766000", "ebitda": "3120000", "netIncome": "3065000", "grossProfit": "14219000", "depreciation": "None", "totalRevenue": "22813000", "costOfRevenue": "8594000", "interestIncome": "3240000", "incomeBeforeTax": "1787000", "interestExpense": "10456000", "operatingIncome": "-972000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1804000", "reportedCurrency": "USD", "netInterestIncome": "-7216000", "nonInterestIncome": "None", "operatingExpenses": "15191000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "10017000", "costofGoodsAndServicesSold": "8594000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4886000", "sellingGeneralAndAdministrative": "15985000", "netIncomeFromContinuingOperations": "1787000" }, "balance": { "goodwill": "28757000", "inventory": "42919000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "917195000", "longTermDebt": "587393000", "shortTermDebt": "26677000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "10553000", "reportedCurrency": "USD", "retainedEarnings": "-208387000", "totalLiabilities": "651030000", "otherCurrentAssets": "50981000", "totalCurrentAssets": "227295000", "currentLongTermDebt": "25971000", "longTermInvestments": "146627000", "shortTermInvestments": "13558000", "currentNetReceivables": "13565000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "689900000", "currentAccountsPayable": "3291000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "475688000", "shortLongTermDebtTotal": "618652000", "totalShareholderEquity": "263551000", "capitalLeaseObligations": "5288000", "otherCurrentLiabilities": "18252000", "totalCurrentLiabilities": "49575000", "otherNonCurrentLiabilities": "13938000", "totalNonCurrentLiabilities": "601455000", "cashAndShortTermInvestments": "162749000", "commonStockSharesOutstanding": "20200832", "intangibleAssetsExcludingGoodwill": "10553000", "cashAndCashEquivalentsAtCarryingValue": "162749000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1787000", "profitLoss": "None", "dividendPayout": "1614000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-6145000", "operatingCashflow": "-10020000", "capitalExpenditures": "112000", "changeInReceivables": "-3292000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9609000", "cashflowFromInvestment": "5814000", "stockBasedCompensation": "593000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1614000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-13147000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1614000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4886000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }