{ "ticker": { "uuid": "3d720628-9f4a-4103-8c9c-6aa6e78ea5a0", "symbol": "SCOR", "name": "Comscore Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/3d720628-9f4a-4103-8c9c-6aa6e78ea5a0/", "api_url": "https://sharemaestro.com/factors/api/tickers/3d720628-9f4a-4103-8c9c-6aa6e78ea5a0/" }, "ticker_metadata": { "id": 8147, "uuid": "3d720628-9f4a-4103-8c9c-6aa6e78ea5a0", "symbol": "SCOR", "name": "Comscore Inc", "asset_type": "equity", "market_cap": 102033000, "stock_exchange_id": 2, "industry": "Software - Application", "sector": "Technology", "description": "comScore, Inc. is an information and analytics company that measures advertising, consumer behavior, and audiences on media platforms globally. The company is headquartered in Reston, Virginia.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "3d720628-9f4a-4103-8c9c-6aa6e78ea5a0", "symbol": "SCOR", "name": "Comscore Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/3d720628-9f4a-4103-8c9c-6aa6e78ea5a0/", "api_url": "https://sharemaestro.com/factors/api/tickers/3d720628-9f4a-4103-8c9c-6aa6e78ea5a0/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.87, "value": 0.94, "quality": 0.14, "momentum": 0.85, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 7.95, "market_cap": 120365067, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1897, "shareholder_yield": 0, "roe": -0.063, "piotroski_f_score": 4, "momentum_12_1": 0.446, "volatility_252d": 0.7434 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": true, "all_cap_buyback": false, "small_cap_core": true, "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": "2026-06-07T06:47:03.197678+00:00", "batch_id": "" }, "size": { "price_close": 7.95, "market_cap": 120365067, "market_cap_usd": 120365067, "enterprise_value": 140589067, "shares_outstanding": 15140260, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.6184, "ptbv_ratio": null, "ps_ratio": 0.3371, "pcf_ratio": 4.5987, "pfcf_ratio": 4.4867, "ev_ebitda": 5.271, "ev_ebit": -87.2141, "ev_sales": 0.3937, "ev_fcf": 5.2406, "earnings_yield": null, "fcf_yield": 0.1908, "price_to_sales": 0.3371, "price_to_book": 0.6184, "price_to_cashflow": 4.5987, "ebitda_to_ev": 0.1897, "sales_yield": 2.5399 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.389, "operating_margin": -0.0045, "net_margin": -0.0343, "ebitda_margin": 0.0747, "fcf_margin": 0.0751, "roe": -0.063, "roa": -0.0306, "roic": -0.0056, "roc_greenblatt": null, "asset_turnover": 0.8923, "cash_conversion": -2.1884, "accruals_ratio": -0.096, "sbc_to_revenue": 0.0077, "piotroski_f_score": 4, "altman_z_score": -3.9181, "earnings_stability_5y": 2.2428, "revenue_stability_5y": 0.0334, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3471, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.0559, "net_debt_to_ebitda": 0.7582, "debt_to_assets": 0.1132, "interest_coverage": -0.2411, "current_ratio": 0.6911, "quick_ratio": 0.6911, "net_debt": 20224000, "local_beta": 0.0003, "volatility_252d": 0.7434, "volatility_60d": 1.7202, "max_drawdown_12m": -0.287, "risk_adjusted_momentum": 0.5999 }, "growth": { "revenue_growth_1y": 0.006, "revenue_growth_3y_cagr": -0.0171, "revenue_growth_5y_cagr": 0.0008, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.3891, "book_value_growth_1y": null, "revenue_growth": 0.006, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0802, "price_return_3m": 0.0966, "price_return_6m": 0.1848, "price_return_9m": 0.2402, "price_return_12m": 0.5619, "price_return_12m_ex1m": 0.446, "momentum_6m": 0.1848, "momentum_12m": 0.5619, "momentum_12_1": 0.446, "distance_from_52w_high": -0.1157, "distance_from_52w_low": 0.706, "relative_strength": 0.4039 }, "raw_ttm": { "revenue_ttm": 357082000, "gross_profit_ttm": 138903000, "ebit_ttm": -1612000, "ebitda_ttm": 26672000, "net_income_ttm": -12259000, "eps_diluted_ttm": -0.8097, "operating_cash_flow_ttm": 26174000, "capital_expenditure_ttm": 653000, "fcf_ttm": 26827000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 6685000, "cash_and_equivalents": 25082000, "total_current_assets": 92357000, "total_current_liabilities": 133637000, "net_ppe": null, "total_assets": 400170000, "total_debt": 45306000, "total_equity": 194648000, "net_working_capital": -55324000, "book_value_per_share": 12.8563, "retained_earnings": -1436243000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -55380000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 9, "rank_ptbv": 50, "rank_ps": 9, "rank_pcf": 15, "rank_ev_ebitda": 13, "rank_ev_ebit": 4, "rank_earnings_yield": 50, "rank_fcf_yield": 18, "rank_dividend_yield": 65, "rank_shareholder_yield": 65, "rank_total_yield": 65, "rank_roe": 78, "rank_roc": 50, "rank_roic": 80, "rank_gross_margin": 58, "rank_fcf_margin": 75, "rank_piotroski": 71, "rank_accruals": 22, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 72, "rank_momentum_12m": 21, "rank_momentum_12m_ex1m": 26, "rank_relative_strength": 22 }, "composites": { "value_composite": 6, "quality_composite": 86, "momentum_composite": 15, "growth_composite": 76, "yield_composite": 77, "svqf_composite": 67, "vc1_composite": 5, "vc2_composite": 8, "vc3_composite": 8, "trending_value_composite": 24, "overall_composite": 13, "quality_value_composite": 0.3628, "os_score": 0.87, "value_percentile": 0.94, "quality_percentile": 0.14, "momentum_percentile": 0.85, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 9, "all_cap_buyback_rank": 86, "small_cap_core_rank": 9, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": true, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 24, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 776, "ticker_id": 8147, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:03.197678+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.95, "market_cap": 120365067, "market_cap_usd": 120365067, "enterprise_value": 140589067, "shares_outstanding": 15140260, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.618373, "ptbv_ratio": null, "ps_ratio": 0.33707963, "pcf_ratio": 4.59865007, "pfcf_ratio": 4.48671365, "ev_ebitda": 5.27103581, "ev_ebit": -87.21406141, "ev_sales": 0.39371648, "ev_fcf": 5.24058102, "earnings_yield": null, "fcf_yield": 0.19081854, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.38899468, "operating_margin": -0.00451437, "net_margin": -0.03433105, "ebitda_margin": 0.07469433, "fcf_margin": 0.0751284, "roe": -0.06298035, "roa": -0.03063448, "roic": -0.00562661, "roc_greenblatt": null, "asset_turnover": 0.89232576, "cash_conversion": -2.18835142, "accruals_ratio": -0.09604168, "sbc_to_revenue": 0.00768451, "debt_to_equity": 1.05586495, "net_debt_to_ebitda": 0.75824835, "debt_to_assets": 0.11321688, "interest_coverage": -0.24113687, "current_ratio": 0.69110351, "quick_ratio": 0.69110351, "net_debt": 20224000, "revenue_growth_1y": 0.0059753, "revenue_growth_3y_cagr": -0.01707418, "revenue_growth_5y_cagr": 0.00080368, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.38911534, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": -3.91807674, "earnings_stability_5y": 2.242836, "revenue_stability_5y": 0.033411, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.08016304, "price_return_3m": 0.09655172, "price_return_6m": 0.18479881, "price_return_9m": 0.24024961, "price_return_12m": 0.56188605, "price_return_12m_ex1m": 0.4459725, "distance_from_52w_high": -0.11568409, "distance_from_52w_low": 0.70600858, "relative_strength": 0.403945, "local_beta": 0.0003, "volatility_252d": 0.743389, "volatility_60d": 1.720226, "max_drawdown_12m": -0.28698554, "revenue_ttm": 357082000, "gross_profit_ttm": 138903000, "ebit_ttm": -1612000, "ebitda_ttm": 26672000, "net_income_ttm": -12259000, "eps_diluted_ttm": -0.80969547, "operating_cash_flow_ttm": 26174000, "capital_expenditure_ttm": 653000, "fcf_ttm": 26827000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 6685000, "cash_and_equivalents": 25082000, "total_current_assets": 92357000, "total_current_liabilities": 133637000, "net_ppe": null, "total_assets": 400170000, "total_debt": 45306000, "total_equity": 194648000, "net_working_capital": -55324000, "book_value_per_share": 12.85631819, "retained_earnings": -1436243000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -55380000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 50, "rank_pb": 9, "rank_ptbv": 50, "rank_ps": 9, "rank_pcf": 15, "rank_ev_ebitda": 13, "rank_ev_ebit": 4, "rank_earnings_yield": 50, "rank_fcf_yield": 18, "rank_dividend_yield": 65, "rank_shareholder_yield": 65, "rank_total_yield": 65, "rank_roe": 78, "rank_roc": 50, "rank_roic": 80, "rank_gross_margin": 58, "rank_fcf_margin": 75, "rank_piotroski": 71, "rank_accruals": 22, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 72, "rank_momentum_12m": 21, "rank_momentum_12m_ex1m": 26, "rank_relative_strength": 22, "value_composite": 6, "quality_composite": 86, "momentum_composite": 15, "growth_composite": 76, "yield_composite": 77, "svqf_composite": 67, "vc1_composite": 5, "vc2_composite": 8, "vc3_composite": 8, "trending_value_composite": 24, "overall_composite": 13, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 9, "all_cap_buyback_rank": 86, "small_cap_core_rank": 9, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": true, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 7.95, "os": 0.87, "value": 0.94, "quality": 0.14, "momentum": 0.85, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.063, "momentum_12_1": 0.446, "complete_fields": { "id": 776, "ticker_id": 8147, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:03.197678+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.95, "market_cap": 120365067, "market_cap_usd": 120365067, "enterprise_value": 140589067, "shares_outstanding": 15140260, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.618373, "ptbv_ratio": null, "ps_ratio": 0.33707963, "pcf_ratio": 4.59865007, "pfcf_ratio": 4.48671365, "ev_ebitda": 5.27103581, "ev_ebit": -87.21406141, "ev_sales": 0.39371648, "ev_fcf": 5.24058102, "earnings_yield": null, "fcf_yield": 0.19081854, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.38899468, "operating_margin": -0.00451437, "net_margin": -0.03433105, "ebitda_margin": 0.07469433, "fcf_margin": 0.0751284, "roe": -0.06298035, "roa": -0.03063448, "roic": -0.00562661, "roc_greenblatt": null, "asset_turnover": 0.89232576, "cash_conversion": -2.18835142, "accruals_ratio": -0.09604168, "sbc_to_revenue": 0.00768451, "debt_to_equity": 1.05586495, "net_debt_to_ebitda": 0.75824835, "debt_to_assets": 0.11321688, "interest_coverage": -0.24113687, "current_ratio": 0.69110351, "quick_ratio": 0.69110351, "net_debt": 20224000, "revenue_growth_1y": 0.0059753, "revenue_growth_3y_cagr": -0.01707418, "revenue_growth_5y_cagr": 0.00080368, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.38911534, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": -3.91807674, "earnings_stability_5y": 2.242836, "revenue_stability_5y": 0.033411, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.08016304, "price_return_3m": 0.09655172, "price_return_6m": 0.18479881, "price_return_9m": 0.24024961, "price_return_12m": 0.56188605, "price_return_12m_ex1m": 0.4459725, "distance_from_52w_high": -0.11568409, "distance_from_52w_low": 0.70600858, "relative_strength": 0.403945, "local_beta": 0.0003, "volatility_252d": 0.743389, "volatility_60d": 1.720226, "max_drawdown_12m": -0.28698554, "revenue_ttm": 357082000, "gross_profit_ttm": 138903000, "ebit_ttm": -1612000, "ebitda_ttm": 26672000, "net_income_ttm": -12259000, "eps_diluted_ttm": -0.80969547, "operating_cash_flow_ttm": 26174000, "capital_expenditure_ttm": 653000, "fcf_ttm": 26827000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 6685000, "cash_and_equivalents": 25082000, "total_current_assets": 92357000, "total_current_liabilities": 133637000, "net_ppe": null, "total_assets": 400170000, "total_debt": 45306000, "total_equity": 194648000, "net_working_capital": -55324000, "book_value_per_share": 12.85631819, "retained_earnings": -1436243000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -55380000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 50, "rank_pb": 9, "rank_ptbv": 50, "rank_ps": 9, "rank_pcf": 15, "rank_ev_ebitda": 13, "rank_ev_ebit": 4, "rank_earnings_yield": 50, "rank_fcf_yield": 18, "rank_dividend_yield": 65, "rank_shareholder_yield": 65, "rank_total_yield": 65, "rank_roe": 78, "rank_roc": 50, "rank_roic": 80, "rank_gross_margin": 58, "rank_fcf_margin": 75, "rank_piotroski": 71, "rank_accruals": 22, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 72, "rank_momentum_12m": 21, "rank_momentum_12m_ex1m": 26, "rank_relative_strength": 22, "value_composite": 6, "quality_composite": 86, "momentum_composite": 15, "growth_composite": 76, "yield_composite": 77, "svqf_composite": 67, "vc1_composite": 5, "vc2_composite": 8, "vc3_composite": 8, "trending_value_composite": 24, "overall_composite": 13, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 9, "all_cap_buyback_rank": 86, "small_cap_core_rank": 9, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": true, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:21:00.429744+00:00", "is_restated": false, "income_statement": { "revenue": 357469000, "cost_of_revenue": 215290000, "gross_profit": 142179000, "ebit": 4509000, "ebitda": 35759000, "pretax_income": -8076000, "tax_provision": 1928000, "net_income": -10004000, "net_income_to_common": -10004000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23621000, "total_current_assets": 96270000, "total_assets": 407709000, "short_term_debt": 8783000, "long_term_debt": 39297000, "total_debt": 48080000, "total_liabilities": 206548000, "total_equity": 201161000, "shares_outstanding": 5307608, "goodwill_and_intangibles": 251165000 }, "cash_flow": { "operating_cash_flow": 22736000, "capital_expenditure": 956000, "free_cash_flow": 23692000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165819, "ticker_id": 8147, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:21:00.429744+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4509000", "ebitda": "35759000", "netIncome": "-10004000", "grossProfit": "142179000", "depreciation": "None", "totalRevenue": "357469000", "costOfRevenue": "215290000", "interestIncome": "None", "incomeBeforeTax": "-8076000", "interestExpense": "6693000", "operatingIncome": "4509000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1928000", "reportedCurrency": "USD", "netInterestIncome": "-6693000", "nonInterestIncome": "None", "operatingExpenses": "137670000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30174000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "215290000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31250000", "sellingGeneralAndAdministrative": "47594000", "netIncomeFromContinuingOperations": "-10004000" }, "balance": { "goodwill": "248636000", "inventory": "None", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "407709000", "longTermDebt": "39297000", "shortTermDebt": "8783000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2529000", "reportedCurrency": "USD", "retainedEarnings": "-1429995000", "totalLiabilities": "206548000", "otherCurrentAssets": "15389000", "totalCurrentAssets": "96270000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "57260000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "311439000", "currentAccountsPayable": "16956000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "54318000", "totalShareholderEquity": "201161000", "capitalLeaseObligations": "15021000", "otherCurrentLiabilities": "89547000", "totalCurrentLiabilities": "122891000", "otherNonCurrentLiabilities": "6751000", "totalNonCurrentLiabilities": "83657000", "cashAndShortTermInvestments": "23621000", "commonStockSharesOutstanding": "5307608", "intangibleAssetsExcludingGoodwill": "2529000", "cashAndCashEquivalentsAtCarryingValue": "23621000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10004000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "22736000", "capitalExpenditures": "956000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6995000", "cashflowFromInvestment": "-23385000", "stockBasedCompensation": "2657000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26274000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 357469000, "cost_of_revenue": 215290000, "gross_profit": 142179000, "research_and_development": 30174000, "selling_general_admin": 47594000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4509000, "depreciation_amortisation": 31250000, "ebitda": 35759000, "interest_expense": 6693000, "interest_income": null, "other_non_operating": null, "pretax_income": -8076000, "tax_provision": 1928000, "effective_tax_rate": null, "net_income": -10004000, "net_income_continuing_ops": -10004000, "net_income_to_common": -10004000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23621000, "short_term_investments": null, "net_receivables": 57260000, "inventory": null, "other_current_assets": null, "total_current_assets": 96270000, "net_ppe": null, "goodwill": 248636000, "intangible_assets": 2529000, "goodwill_and_intangibles": 251165000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 311439000, "total_assets": 407709000, "short_term_debt": 8783000, "accounts_payable": 16956000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 122891000, "long_term_debt": 39297000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 83657000, "total_liabilities": 206548000, "total_debt": 48080000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1429995000, "total_equity": 201161000, "shares_outstanding": 5307608, "operating_cash_flow": 22736000, "stock_based_compensation": 2657000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 956000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23385000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6995000, "free_cash_flow": 23692000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4509000", "ebitda": "35759000", "netIncome": "-10004000", "grossProfit": "142179000", "depreciation": "None", "totalRevenue": "357469000", "costOfRevenue": "215290000", "interestIncome": "None", "incomeBeforeTax": "-8076000", "interestExpense": "6693000", "operatingIncome": "4509000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1928000", "reportedCurrency": "USD", "netInterestIncome": "-6693000", "nonInterestIncome": "None", "operatingExpenses": "137670000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30174000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "215290000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31250000", "sellingGeneralAndAdministrative": "47594000", "netIncomeFromContinuingOperations": "-10004000" }, "balance": { "goodwill": "248636000", "inventory": "None", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "407709000", "longTermDebt": "39297000", "shortTermDebt": "8783000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2529000", "reportedCurrency": "USD", "retainedEarnings": "-1429995000", "totalLiabilities": "206548000", "otherCurrentAssets": "15389000", "totalCurrentAssets": "96270000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "57260000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "311439000", "currentAccountsPayable": "16956000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "54318000", "totalShareholderEquity": "201161000", "capitalLeaseObligations": "15021000", "otherCurrentLiabilities": "89547000", "totalCurrentLiabilities": "122891000", "otherNonCurrentLiabilities": "6751000", "totalNonCurrentLiabilities": "83657000", "cashAndShortTermInvestments": "23621000", "commonStockSharesOutstanding": "5307608", "intangibleAssetsExcludingGoodwill": "2529000", "cashAndCashEquivalentsAtCarryingValue": "23621000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10004000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "22736000", "capitalExpenditures": "956000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6995000", "cashflowFromInvestment": "-23385000", "stockBasedCompensation": "2657000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26274000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:21:00.429744+00:00", "is_restated": false, "income_statement": { "revenue": 356047000, "cost_of_revenue": 208708000, "gross_profit": 147339000, "ebit": -57441000, "ebitda": -28646000, "pretax_income": -59324000, "tax_provision": 924000, "net_income": -60248000, "net_income_to_common": -60248000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29937000, "total_current_assets": 108057000, "total_assets": 430247000, "short_term_debt": 8598000, "long_term_debt": 40718000, "total_debt": 49316000, "total_liabilities": 438510000, "total_equity": -8263000, "shares_outstanding": 5014049, "goodwill_and_intangibles": 251068000 }, "cash_flow": { "operating_cash_flow": 18104000, "capital_expenditure": 813000, "free_cash_flow": 18917000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165824, "ticker_id": 8147, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:21:00.429744+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-57441000", "ebitda": "-28646000", "netIncome": "-60248000", "grossProfit": "147339000", "depreciation": "None", "totalRevenue": "356047000", "costOfRevenue": "208708000", "interestIncome": "None", "incomeBeforeTax": "-59324000", "interestExpense": "1883000", "operatingIncome": "-59509000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "924000", "reportedCurrency": "USD", "netInterestIncome": "-1883000", "nonInterestIncome": "None", "operatingExpenses": "206848000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "33066000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "208708000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28795000", "sellingGeneralAndAdministrative": "47679000", "netIncomeFromContinuingOperations": "-60248000" }, "balance": { "goodwill": "246010000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "430247000", "longTermDebt": "40718000", "shortTermDebt": "8598000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5058000", "reportedCurrency": "USD", "retainedEarnings": "-1474268000", "totalLiabilities": "438510000", "otherCurrentAssets": "13854000", "totalCurrentAssets": "108057000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "64266000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "322190000", "currentAccountsPayable": "16471000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "64121000", "totalShareholderEquity": "-8263000", "capitalLeaseObligations": "23403000", "otherCurrentLiabilities": "51205000", "totalCurrentLiabilities": "131304000", "otherNonCurrentLiabilities": "9771000", "totalNonCurrentLiabilities": "307206000", "cashAndShortTermInvestments": "29937000", "commonStockSharesOutstanding": "5014049", "intangibleAssetsExcludingGoodwill": "5058000", "cashAndCashEquivalentsAtCarryingValue": "29937000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-60248000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "18104000", "capitalExpenditures": "813000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17623000", "cashflowFromInvestment": "-24062000", "stockBasedCompensation": "3191000", "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": "28795000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 356047000, "cost_of_revenue": 208708000, "gross_profit": 147339000, "research_and_development": 33066000, "selling_general_admin": 47679000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -57441000, "depreciation_amortisation": 28795000, "ebitda": -28646000, "interest_expense": 1883000, "interest_income": null, "other_non_operating": null, "pretax_income": -59324000, "tax_provision": 924000, "effective_tax_rate": null, "net_income": -60248000, "net_income_continuing_ops": -60248000, "net_income_to_common": -60248000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29937000, "short_term_investments": null, "net_receivables": 64266000, "inventory": null, "other_current_assets": null, "total_current_assets": 108057000, "net_ppe": null, "goodwill": 246010000, "intangible_assets": 5058000, "goodwill_and_intangibles": 251068000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 322190000, "total_assets": 430247000, "short_term_debt": 8598000, "accounts_payable": 16471000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 131304000, "long_term_debt": 40718000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 307206000, "total_liabilities": 438510000, "total_debt": 49316000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1474268000, "total_equity": -8263000, "shares_outstanding": 5014049, "operating_cash_flow": 18104000, "stock_based_compensation": 3191000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 813000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24062000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17623000, "free_cash_flow": 18917000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-57441000", "ebitda": "-28646000", "netIncome": "-60248000", "grossProfit": "147339000", "depreciation": "None", "totalRevenue": "356047000", "costOfRevenue": "208708000", "interestIncome": "None", "incomeBeforeTax": "-59324000", "interestExpense": "1883000", "operatingIncome": "-59509000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "924000", "reportedCurrency": "USD", "netInterestIncome": "-1883000", "nonInterestIncome": "None", "operatingExpenses": "206848000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "33066000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "208708000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28795000", "sellingGeneralAndAdministrative": "47679000", "netIncomeFromContinuingOperations": "-60248000" }, "balance": { "goodwill": "246010000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "430247000", "longTermDebt": "40718000", "shortTermDebt": "8598000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5058000", "reportedCurrency": "USD", "retainedEarnings": "-1474268000", "totalLiabilities": "438510000", "otherCurrentAssets": "13854000", "totalCurrentAssets": "108057000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "64266000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "322190000", "currentAccountsPayable": "16471000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "64121000", "totalShareholderEquity": "-8263000", "capitalLeaseObligations": "23403000", "otherCurrentLiabilities": "51205000", "totalCurrentLiabilities": "131304000", "otherNonCurrentLiabilities": "9771000", "totalNonCurrentLiabilities": "307206000", "cashAndShortTermInvestments": "29937000", "commonStockSharesOutstanding": "5014049", "intangibleAssetsExcludingGoodwill": "5058000", "cashAndCashEquivalentsAtCarryingValue": "29937000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-60248000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "18104000", "capitalExpenditures": "813000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17623000", "cashflowFromInvestment": "-24062000", "stockBasedCompensation": "3191000", "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": "28795000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:21:00.429744+00:00", "is_restated": false, "income_statement": { "revenue": 371343000, "cost_of_revenue": 205580000, "gross_profit": 165763000, "ebit": -76383000, "ebitda": -49463000, "pretax_income": -77828000, "tax_provision": 1533000, "net_income": -79361000, "net_income_to_common": -79361000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22750000, "total_current_assets": 97990000, "total_assets": 491295000, "short_term_debt": 23982000, "long_term_debt": null, "total_debt": 23982000, "total_liabilities": 435192000, "total_equity": 56103000, "shares_outstanding": 4811233, "goodwill_and_intangibles": 318475000 }, "cash_flow": { "operating_cash_flow": 28926000, "capital_expenditure": 23786000, "free_cash_flow": 52712000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165829, "ticker_id": 8147, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:21:00.429744+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-76383000", "ebitda": "-49463000", "netIncome": "-79361000", "grossProfit": "165763000", "depreciation": "None", "totalRevenue": "371343000", "costOfRevenue": "205580000", "interestIncome": "None", "incomeBeforeTax": "-77828000", "interestExpense": "1445000", "operatingIncome": "-73601000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1533000", "reportedCurrency": "USD", "netInterestIncome": "-1396000", "nonInterestIncome": "None", "operatingExpenses": "239364000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "33701000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "205580000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26920000", "sellingGeneralAndAdministrative": "107755000", "netIncomeFromContinuingOperations": "-50815000" }, "balance": { "goodwill": "310360000", "inventory": "1", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "491295000", "longTermDebt": "None", "shortTermDebt": "23982000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "8115000", "reportedCurrency": "USD", "retainedEarnings": "-1396420000", "totalLiabilities": "435192000", "otherCurrentAssets": "11414000", "totalCurrentAssets": "97990000", "currentLongTermDebt": "16000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "63826000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "393305000", "currentAccountsPayable": "30551000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "46985000", "totalShareholderEquity": "56103000", "capitalLeaseObligations": "30985000", "otherCurrentLiabilities": "68040000", "totalCurrentLiabilities": "182561000", "otherNonCurrentLiabilities": "7589000", "totalNonCurrentLiabilities": "252631000", "cashAndShortTermInvestments": "22750000", "commonStockSharesOutstanding": "4811233", "intangibleAssetsExcludingGoodwill": "8115000", "cashAndCashEquivalentsAtCarryingValue": "22750000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-79361000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28926000", "capitalExpenditures": "23786000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3394000", "cashflowFromInvestment": "-23786000", "stockBasedCompensation": "4535000", "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": "26920000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 371343000, "cost_of_revenue": 205580000, "gross_profit": 165763000, "research_and_development": 33701000, "selling_general_admin": 107755000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -76383000, "depreciation_amortisation": 26920000, "ebitda": -49463000, "interest_expense": 1445000, "interest_income": null, "other_non_operating": null, "pretax_income": -77828000, "tax_provision": 1533000, "effective_tax_rate": null, "net_income": -79361000, "net_income_continuing_ops": -50815000, "net_income_to_common": -79361000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22750000, "short_term_investments": null, "net_receivables": 63826000, "inventory": 1, "other_current_assets": null, "total_current_assets": 97990000, "net_ppe": null, "goodwill": 310360000, "intangible_assets": 8115000, "goodwill_and_intangibles": 318475000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 393305000, "total_assets": 491295000, "short_term_debt": 23982000, "accounts_payable": 30551000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 182561000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 252631000, "total_liabilities": 435192000, "total_debt": 23982000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1396420000, "total_equity": 56103000, "shares_outstanding": 4811233, "operating_cash_flow": 28926000, "stock_based_compensation": 4535000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23786000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23786000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3394000, "free_cash_flow": 52712000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-76383000", "ebitda": "-49463000", "netIncome": "-79361000", "grossProfit": "165763000", "depreciation": "None", "totalRevenue": "371343000", "costOfRevenue": "205580000", "interestIncome": "None", "incomeBeforeTax": "-77828000", "interestExpense": "1445000", "operatingIncome": "-73601000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1533000", "reportedCurrency": "USD", "netInterestIncome": "-1396000", "nonInterestIncome": "None", "operatingExpenses": "239364000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "33701000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "205580000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26920000", "sellingGeneralAndAdministrative": "107755000", "netIncomeFromContinuingOperations": "-50815000" }, "balance": { "goodwill": "310360000", "inventory": "1", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "491295000", "longTermDebt": "None", "shortTermDebt": "23982000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "8115000", "reportedCurrency": "USD", "retainedEarnings": "-1396420000", "totalLiabilities": "435192000", "otherCurrentAssets": "11414000", "totalCurrentAssets": "97990000", "currentLongTermDebt": "16000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "63826000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "393305000", "currentAccountsPayable": "30551000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "46985000", "totalShareholderEquity": "56103000", "capitalLeaseObligations": "30985000", "otherCurrentLiabilities": "68040000", "totalCurrentLiabilities": "182561000", "otherNonCurrentLiabilities": "7589000", "totalNonCurrentLiabilities": "252631000", "cashAndShortTermInvestments": "22750000", "commonStockSharesOutstanding": "4811233", "intangibleAssetsExcludingGoodwill": "8115000", "cashAndCashEquivalentsAtCarryingValue": "22750000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-79361000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28926000", "capitalExpenditures": "23786000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3394000", "cashflowFromInvestment": "-23786000", "stockBasedCompensation": "4535000", "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": "26920000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:21:00.429744+00:00", "is_restated": false, "income_statement": { "revenue": 376423000, "cost_of_revenue": 205294000, "gross_profit": 171129000, "ebit": -63922000, "ebitda": -17634000, "pretax_income": -64837000, "tax_provision": 1724000, "net_income": -66561000, "net_income_to_common": -66561000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20044000, "total_current_assets": 104821000, "total_assets": 580586000, "short_term_debt": 7639000, "long_term_debt": 16000000, "total_debt": 23639000, "total_liabilities": 248539000, "total_equity": 332047000, "shares_outstanding": 4634178, "goodwill_and_intangibles": 401300000 }, "cash_flow": { "operating_cash_flow": 34937000, "capital_expenditure": 17822000, "free_cash_flow": 52759000, "dividends_paid": 15512000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165834, "ticker_id": 8147, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:21:00.429744+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-63922000", "ebitda": "-17634000", "netIncome": "-66561000", "grossProfit": "171129000", "depreciation": "None", "totalRevenue": "376423000", "costOfRevenue": "205294000", "interestIncome": "None", "incomeBeforeTax": "-64837000", "interestExpense": "915000", "operatingIncome": "-74873000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1724000", "reportedCurrency": "USD", "netInterestIncome": "-915000", "nonInterestIncome": "None", "operatingExpenses": "246002000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "36987000", "otherNonOperatingIncome": "10951000", "costofGoodsAndServicesSold": "205294000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46288000", "sellingGeneralAndAdministrative": "122929000", "netIncomeFromContinuingOperations": "-66561000" }, "balance": { "goodwill": "387973000", "inventory": "398000", "commonStock": "92000", "currentDebt": "None", "investments": "None", "totalAssets": "580586000", "longTermDebt": "16000000", "shortTermDebt": "7639000", "treasuryStock": "-229984000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "13327000", "reportedCurrency": "USD", "retainedEarnings": "-1300789000", "totalLiabilities": "248539000", "otherCurrentAssets": "15922000", "totalCurrentAssets": "104821000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "68457000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "475765000", "currentAccountsPayable": "29090000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "60109000", "shortLongTermDebtTotal": "53227000", "totalShareholderEquity": "332047000", "capitalLeaseObligations": "37227000", "otherCurrentLiabilities": "63891000", "totalCurrentLiabilities": "165091000", "otherNonCurrentLiabilities": "10627000", "totalNonCurrentLiabilities": "83448000", "cashAndShortTermInvestments": "20044000", "commonStockSharesOutstanding": "4634178", "intangibleAssetsExcludingGoodwill": "13327000", "cashAndCashEquivalentsAtCarryingValue": "20044000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-66561000", "profitLoss": "None", "dividendPayout": "15512000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "34937000", "capitalExpenditures": "17822000", "changeInReceivables": "2596000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18132000", "cashflowFromInvestment": "-17822000", "stockBasedCompensation": "8178000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15512000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1017000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "15512000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46288000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 376423000, "cost_of_revenue": 205294000, "gross_profit": 171129000, "research_and_development": 36987000, "selling_general_admin": 122929000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -63922000, "depreciation_amortisation": 46288000, "ebitda": -17634000, "interest_expense": 915000, "interest_income": null, "other_non_operating": null, "pretax_income": -64837000, "tax_provision": 1724000, "effective_tax_rate": null, "net_income": -66561000, "net_income_continuing_ops": -66561000, "net_income_to_common": -66561000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20044000, "short_term_investments": null, "net_receivables": 68457000, "inventory": 398000, "other_current_assets": null, "total_current_assets": 104821000, "net_ppe": null, "goodwill": 387973000, "intangible_assets": 13327000, "goodwill_and_intangibles": 401300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 475765000, "total_assets": 580586000, "short_term_debt": 7639000, "accounts_payable": 29090000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 165091000, "long_term_debt": 16000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 83448000, "total_liabilities": 248539000, "total_debt": 23639000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1300789000, "total_equity": 332047000, "shares_outstanding": 4634178, "operating_cash_flow": 34937000, "stock_based_compensation": 8178000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17822000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17822000, "dividends_paid": 15512000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18132000, "free_cash_flow": 52759000, "net_change_in_cash": -1017000 }, "raw_data": { "income": { "ebit": "-63922000", "ebitda": "-17634000", "netIncome": "-66561000", "grossProfit": "171129000", "depreciation": "None", "totalRevenue": "376423000", "costOfRevenue": "205294000", "interestIncome": "None", "incomeBeforeTax": "-64837000", "interestExpense": "915000", "operatingIncome": "-74873000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1724000", "reportedCurrency": "USD", "netInterestIncome": "-915000", "nonInterestIncome": "None", "operatingExpenses": "246002000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "36987000", "otherNonOperatingIncome": "10951000", "costofGoodsAndServicesSold": "205294000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46288000", "sellingGeneralAndAdministrative": "122929000", "netIncomeFromContinuingOperations": "-66561000" }, "balance": { "goodwill": "387973000", "inventory": "398000", "commonStock": "92000", "currentDebt": "None", "investments": "None", "totalAssets": "580586000", "longTermDebt": "16000000", "shortTermDebt": "7639000", "treasuryStock": "-229984000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "13327000", "reportedCurrency": "USD", "retainedEarnings": "-1300789000", "totalLiabilities": "248539000", "otherCurrentAssets": "15922000", "totalCurrentAssets": "104821000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "68457000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "475765000", "currentAccountsPayable": "29090000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "60109000", "shortLongTermDebtTotal": "53227000", "totalShareholderEquity": "332047000", "capitalLeaseObligations": "37227000", "otherCurrentLiabilities": "63891000", "totalCurrentLiabilities": "165091000", "otherNonCurrentLiabilities": "10627000", "totalNonCurrentLiabilities": "83448000", "cashAndShortTermInvestments": "20044000", "commonStockSharesOutstanding": "4634178", "intangibleAssetsExcludingGoodwill": "13327000", "cashAndCashEquivalentsAtCarryingValue": "20044000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-66561000", "profitLoss": "None", "dividendPayout": "15512000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "34937000", "capitalExpenditures": "17822000", "changeInReceivables": "2596000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18132000", "cashflowFromInvestment": "-17822000", "stockBasedCompensation": "8178000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15512000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1017000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "15512000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46288000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:21:00.429744+00:00", "is_restated": false, "income_statement": { "revenue": 367013000, "cost_of_revenue": 203044000, "gross_profit": 163969000, "ebit": -41377000, "ebitda": 1642000, "pretax_income": -49178000, "tax_provision": 859000, "net_income": -50037000, "net_income_to_common": -50037000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21854000, "total_current_assets": 109107000, "total_assets": 663474000, "short_term_debt": 7538000, "long_term_debt": 16000000, "total_debt": 23538000, "total_liabilities": 440298000, "total_equity": 223176000, "shares_outstanding": 4040103, "goodwill_and_intangibles": 475656000 }, "cash_flow": { "operating_cash_flow": 9856000, "capital_expenditure": 15550000, "free_cash_flow": 25406000, "dividends_paid": 4760000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165839, "ticker_id": 8147, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:21:00.429744+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-41377000", "ebitda": "1642000", "netIncome": "-50037000", "grossProfit": "163969000", "depreciation": "None", "totalRevenue": "367013000", "costOfRevenue": "203044000", "interestIncome": "None", "incomeBeforeTax": "-49178000", "interestExpense": "7801000", "operatingIncome": "-28865000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "859000", "reportedCurrency": "USD", "netInterestIncome": "-7801000", "nonInterestIncome": "None", "operatingExpenses": "192834000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "39123000", "otherNonOperatingIncome": "-12512000", "costofGoodsAndServicesSold": "203044000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43019000", "sellingGeneralAndAdministrative": "61736000", "netIncomeFromContinuingOperations": "-50037000" }, "balance": { "goodwill": "435711000", "inventory": "None", "commonStock": "90000", "currentDebt": "None", "investments": "None", "totalAssets": "663474000", "longTermDebt": "16000000", "shortTermDebt": "7538000", "treasuryStock": "-229984000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "39945000", "reportedCurrency": "USD", "retainedEarnings": "-1218715000", "totalLiabilities": "440298000", "otherCurrentAssets": "15194000", "totalCurrentAssets": "109107000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "72059000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "554367000", "currentAccountsPayable": "23575000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "65637000", "shortLongTermDebtTotal": "59593000", "totalShareholderEquity": "223176000", "capitalLeaseObligations": "43593000", "otherCurrentLiabilities": "68634000", "totalCurrentLiabilities": "165371000", "otherNonCurrentLiabilities": "16879000", "totalNonCurrentLiabilities": "274927000", "cashAndShortTermInvestments": "21854000", "commonStockSharesOutstanding": "4040103", "intangibleAssetsExcludingGoodwill": "39945000", "cashAndCashEquivalentsAtCarryingValue": "21854000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50037000", "profitLoss": "None", "dividendPayout": "4760000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-6742000", "operatingCashflow": "9856000", "capitalExpenditures": "15550000", "changeInReceivables": "-2081000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22452000", "cashflowFromInvestment": "-14648000", "stockBasedCompensation": "13848000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4760000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-27244000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-187885000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43019000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 367013000, "cost_of_revenue": 203044000, "gross_profit": 163969000, "research_and_development": 39123000, "selling_general_admin": 61736000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -41377000, "depreciation_amortisation": 43019000, "ebitda": 1642000, "interest_expense": 7801000, "interest_income": null, "other_non_operating": null, "pretax_income": -49178000, "tax_provision": 859000, "effective_tax_rate": null, "net_income": -50037000, "net_income_continuing_ops": -50037000, "net_income_to_common": -50037000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21854000, "short_term_investments": null, "net_receivables": 72059000, "inventory": null, "other_current_assets": null, "total_current_assets": 109107000, "net_ppe": null, "goodwill": 435711000, "intangible_assets": 39945000, "goodwill_and_intangibles": 475656000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 554367000, "total_assets": 663474000, "short_term_debt": 7538000, "accounts_payable": 23575000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 165371000, "long_term_debt": 16000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 274927000, "total_liabilities": 440298000, "total_debt": 23538000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1218715000, "total_equity": 223176000, "shares_outstanding": 4040103, "operating_cash_flow": 9856000, "stock_based_compensation": 13848000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15550000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14648000, "dividends_paid": 4760000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -22452000, "free_cash_flow": 25406000, "net_change_in_cash": -27244000 }, "raw_data": { "income": { "ebit": "-41377000", "ebitda": "1642000", "netIncome": "-50037000", "grossProfit": "163969000", "depreciation": "None", "totalRevenue": "367013000", "costOfRevenue": "203044000", "interestIncome": "None", "incomeBeforeTax": "-49178000", "interestExpense": "7801000", "operatingIncome": "-28865000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "859000", "reportedCurrency": "USD", "netInterestIncome": "-7801000", "nonInterestIncome": "None", "operatingExpenses": "192834000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "39123000", "otherNonOperatingIncome": "-12512000", "costofGoodsAndServicesSold": "203044000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43019000", "sellingGeneralAndAdministrative": "61736000", "netIncomeFromContinuingOperations": "-50037000" }, "balance": { "goodwill": "435711000", "inventory": "None", "commonStock": "90000", "currentDebt": "None", "investments": "None", "totalAssets": "663474000", "longTermDebt": "16000000", "shortTermDebt": "7538000", "treasuryStock": "-229984000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "39945000", "reportedCurrency": "USD", "retainedEarnings": "-1218715000", "totalLiabilities": "440298000", "otherCurrentAssets": "15194000", "totalCurrentAssets": "109107000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "72059000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "554367000", "currentAccountsPayable": "23575000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "65637000", "shortLongTermDebtTotal": "59593000", "totalShareholderEquity": "223176000", "capitalLeaseObligations": "43593000", "otherCurrentLiabilities": "68634000", "totalCurrentLiabilities": "165371000", "otherNonCurrentLiabilities": "16879000", "totalNonCurrentLiabilities": "274927000", "cashAndShortTermInvestments": "21854000", "commonStockSharesOutstanding": "4040103", "intangibleAssetsExcludingGoodwill": "39945000", "cashAndCashEquivalentsAtCarryingValue": "21854000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50037000", "profitLoss": "None", "dividendPayout": "4760000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-6742000", "operatingCashflow": "9856000", "capitalExpenditures": "15550000", "changeInReceivables": "-2081000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22452000", "cashflowFromInvestment": "-14648000", "stockBasedCompensation": "13848000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4760000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-27244000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-187885000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43019000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:21:00.429744+00:00", "is_restated": false, "income_statement": { "revenue": 356036000, "cost_of_revenue": 180712000, "gross_profit": 175324000, "ebit": -11211000, "ebitda": 31724000, "pretax_income": -47016000, "tax_provision": 902000, "net_income": -47918000, "net_income_to_common": -47918000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31126000, "total_current_assets": 137030000, "total_assets": 677970000, "short_term_debt": 19668000, "long_term_debt": 192895000, "total_debt": 212563000, "total_liabilities": 448980000, "total_equity": 228990000, "shares_outstanding": 3559075, "goodwill_and_intangibles": 470667000 }, "cash_flow": { "operating_cash_flow": 717000, "capital_expenditure": 15555000, "free_cash_flow": 16272000, "dividends_paid": 4760000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165844, "ticker_id": 8147, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:21:00.429744+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11211000", "ebitda": "31724000", "netIncome": "-47918000", "grossProfit": "175324000", "depreciation": "None", "totalRevenue": "356036000", "costOfRevenue": "180712000", "interestIncome": "None", "incomeBeforeTax": "-47016000", "interestExpense": "35805000", "operatingIncome": "-21275000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "902000", "reportedCurrency": "USD", "netInterestIncome": "-35805000", "nonInterestIncome": "None", "operatingExpenses": "196599000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "38706000", "otherNonOperatingIncome": "10064000", "costofGoodsAndServicesSold": "180712000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42935000", "sellingGeneralAndAdministrative": "121043000", "netIncomeFromContinuingOperations": "-47918000" }, "balance": { "goodwill": "418327000", "inventory": "1", "commonStock": "73000", "currentDebt": "None", "investments": "None", "totalAssets": "677970000", "longTermDebt": "192895000", "shortTermDebt": "19668000", "treasuryStock": "-229984000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "52340000", "reportedCurrency": "USD", "retainedEarnings": "-1156055000", "totalLiabilities": "448980000", "otherCurrentAssets": "36525000", "totalCurrentAssets": "137030000", "currentLongTermDebt": "12644000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "69379000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "540940000", "currentAccountsPayable": "36640000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "59749000", "shortLongTermDebtTotal": "248690000", "totalShareholderEquity": "228990000", "capitalLeaseObligations": "43151000", "otherCurrentLiabilities": "56961000", "totalCurrentLiabilities": "184275000", "otherNonCurrentLiabilities": "59883000", "totalNonCurrentLiabilities": "264705000", "cashAndShortTermInvestments": "31126000", "commonStockSharesOutstanding": "3559075", "intangibleAssetsExcludingGoodwill": "52340000", "cashAndCashEquivalentsAtCarryingValue": "31126000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47918000", "profitLoss": "None", "dividendPayout": "4760000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "17095000", "operatingCashflow": "717000", "capitalExpenditures": "15555000", "changeInReceivables": "2024000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2096000", "cashflowFromInvestment": "-15555000", "stockBasedCompensation": "10073000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4760000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-16934000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "142000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42935000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 356036000, "cost_of_revenue": 180712000, "gross_profit": 175324000, "research_and_development": 38706000, "selling_general_admin": 121043000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11211000, "depreciation_amortisation": 42935000, "ebitda": 31724000, "interest_expense": 35805000, "interest_income": null, "other_non_operating": null, "pretax_income": -47016000, "tax_provision": 902000, "effective_tax_rate": null, "net_income": -47918000, "net_income_continuing_ops": -47918000, "net_income_to_common": -47918000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31126000, "short_term_investments": null, "net_receivables": 69379000, "inventory": 1, "other_current_assets": null, "total_current_assets": 137030000, "net_ppe": null, "goodwill": 418327000, "intangible_assets": 52340000, "goodwill_and_intangibles": 470667000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 540940000, "total_assets": 677970000, "short_term_debt": 19668000, "accounts_payable": 36640000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 184275000, "long_term_debt": 192895000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 264705000, "total_liabilities": 448980000, "total_debt": 212563000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1156055000, "total_equity": 228990000, "shares_outstanding": 3559075, "operating_cash_flow": 717000, "stock_based_compensation": 10073000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15555000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15555000, "dividends_paid": 4760000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2096000, "free_cash_flow": 16272000, "net_change_in_cash": -16934000 }, "raw_data": { "income": { "ebit": "-11211000", "ebitda": "31724000", "netIncome": "-47918000", "grossProfit": "175324000", "depreciation": "None", "totalRevenue": "356036000", "costOfRevenue": "180712000", "interestIncome": "None", "incomeBeforeTax": "-47016000", "interestExpense": "35805000", "operatingIncome": "-21275000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "902000", "reportedCurrency": "USD", "netInterestIncome": "-35805000", "nonInterestIncome": "None", "operatingExpenses": "196599000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "38706000", "otherNonOperatingIncome": "10064000", "costofGoodsAndServicesSold": "180712000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42935000", "sellingGeneralAndAdministrative": "121043000", "netIncomeFromContinuingOperations": "-47918000" }, "balance": { "goodwill": "418327000", "inventory": "1", "commonStock": "73000", "currentDebt": "None", "investments": "None", "totalAssets": "677970000", "longTermDebt": "192895000", "shortTermDebt": "19668000", "treasuryStock": "-229984000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "52340000", "reportedCurrency": "USD", "retainedEarnings": "-1156055000", "totalLiabilities": "448980000", "otherCurrentAssets": "36525000", "totalCurrentAssets": "137030000", "currentLongTermDebt": "12644000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "69379000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "540940000", "currentAccountsPayable": "36640000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "59749000", "shortLongTermDebtTotal": "248690000", "totalShareholderEquity": "228990000", "capitalLeaseObligations": "43151000", "otherCurrentLiabilities": "56961000", "totalCurrentLiabilities": "184275000", "otherNonCurrentLiabilities": "59883000", "totalNonCurrentLiabilities": "264705000", "cashAndShortTermInvestments": "31126000", "commonStockSharesOutstanding": "3559075", "intangibleAssetsExcludingGoodwill": "52340000", "cashAndCashEquivalentsAtCarryingValue": "31126000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47918000", "profitLoss": "None", "dividendPayout": "4760000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "17095000", "operatingCashflow": "717000", "capitalExpenditures": "15555000", "changeInReceivables": "2024000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2096000", "cashflowFromInvestment": "-15555000", "stockBasedCompensation": "10073000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4760000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-16934000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "142000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42935000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:21:00.429744+00:00", "is_restated": false, "income_statement": { "revenue": 388645000, "cost_of_revenue": 199622000, "gross_profit": 189023000, "ebit": -308477000, "ebitda": -263210000, "pretax_income": -340003000, "tax_provision": -1007000, "net_income": -338996000, "net_income_to_common": -338996000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46590000, "total_current_assets": 153983000, "total_assets": 723695000, "short_term_debt": 6764000, "long_term_debt": 196538000, "total_debt": 203302000, "total_liabilities": 464721000, "total_equity": 258974000, "shares_outstanding": 3179544, "goodwill_and_intangibles": 495977000 }, "cash_flow": { "operating_cash_flow": -4636000, "capital_expenditure": 14236000, "free_cash_flow": 9600000, "dividends_paid": 1267000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165849, "ticker_id": 8147, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:21:00.429744+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-308477000", "ebitda": "-263210000", "netIncome": "-338996000", "grossProfit": "189023000", "depreciation": "None", "totalRevenue": "388645000", "costOfRevenue": "199622000", "interestIncome": "30825000", "incomeBeforeTax": "-340003000", "interestExpense": "31526000", "operatingIncome": "-310467000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-1007000", "reportedCurrency": "USD", "netInterestIncome": "-31526000", "nonInterestIncome": "None", "operatingExpenses": "499490000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "61802000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "199622000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45267000", "sellingGeneralAndAdministrative": "69997000", "netIncomeFromContinuingOperations": "-338996000" }, "balance": { "goodwill": "416418000", "inventory": "None", "commonStock": "70000", "currentDebt": "None", "investments": "None", "totalAssets": "723695000", "longTermDebt": "196538000", "shortTermDebt": "6764000", "treasuryStock": "-229984000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "79559000", "reportedCurrency": "USD", "retainedEarnings": "-1108137000", "totalLiabilities": "464721000", "otherCurrentAssets": "35540000", "totalCurrentAssets": "153983000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "71853000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "569712000", "currentAccountsPayable": "44804000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "67846000", "shortLongTermDebtTotal": "245799000", "totalShareholderEquity": "258974000", "capitalLeaseObligations": "49261000", "otherCurrentLiabilities": "70625000", "totalCurrentLiabilities": "190237000", "otherNonCurrentLiabilities": "13575000", "totalNonCurrentLiabilities": "274484000", "cashAndShortTermInvestments": "46590000", "commonStockSharesOutstanding": "3179544", "intangibleAssetsExcludingGoodwill": "79559000", "cashAndCashEquivalentsAtCarryingValue": "46590000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-338996000", "profitLoss": "None", "dividendPayout": "1267000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-10438000", "operatingCashflow": "-4636000", "capitalExpenditures": "14236000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31973000", "cashflowFromInvestment": "-10460000", "stockBasedCompensation": "16558000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1267000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1267000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45267000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 388645000, "cost_of_revenue": 199622000, "gross_profit": 189023000, "research_and_development": 61802000, "selling_general_admin": 69997000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -308477000, "depreciation_amortisation": 45267000, "ebitda": -263210000, "interest_expense": 31526000, "interest_income": null, "other_non_operating": null, "pretax_income": -340003000, "tax_provision": -1007000, "effective_tax_rate": null, "net_income": -338996000, "net_income_continuing_ops": -338996000, "net_income_to_common": -338996000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46590000, "short_term_investments": null, "net_receivables": 71853000, "inventory": null, "other_current_assets": null, "total_current_assets": 153983000, "net_ppe": null, "goodwill": 416418000, "intangible_assets": 79559000, "goodwill_and_intangibles": 495977000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 569712000, "total_assets": 723695000, "short_term_debt": 6764000, "accounts_payable": 44804000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 190237000, "long_term_debt": 196538000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 274484000, "total_liabilities": 464721000, "total_debt": 203302000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1108137000, "total_equity": 258974000, "shares_outstanding": 3179544, "operating_cash_flow": -4636000, "stock_based_compensation": 16558000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14236000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10460000, "dividends_paid": 1267000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 31973000, "free_cash_flow": 9600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-308477000", "ebitda": "-263210000", "netIncome": "-338996000", "grossProfit": "189023000", "depreciation": "None", "totalRevenue": "388645000", "costOfRevenue": "199622000", "interestIncome": "30825000", "incomeBeforeTax": "-340003000", "interestExpense": "31526000", "operatingIncome": "-310467000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-1007000", "reportedCurrency": "USD", "netInterestIncome": "-31526000", "nonInterestIncome": "None", "operatingExpenses": "499490000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "61802000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "199622000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45267000", "sellingGeneralAndAdministrative": "69997000", "netIncomeFromContinuingOperations": "-338996000" }, "balance": { "goodwill": "416418000", "inventory": "None", "commonStock": "70000", "currentDebt": "None", "investments": "None", "totalAssets": "723695000", "longTermDebt": "196538000", "shortTermDebt": "6764000", "treasuryStock": "-229984000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "79559000", "reportedCurrency": "USD", "retainedEarnings": "-1108137000", "totalLiabilities": "464721000", "otherCurrentAssets": "35540000", "totalCurrentAssets": "153983000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "71853000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "569712000", "currentAccountsPayable": "44804000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "67846000", "shortLongTermDebtTotal": "245799000", "totalShareholderEquity": "258974000", "capitalLeaseObligations": "49261000", "otherCurrentLiabilities": "70625000", "totalCurrentLiabilities": "190237000", "otherNonCurrentLiabilities": "13575000", "totalNonCurrentLiabilities": "274484000", "cashAndShortTermInvestments": "46590000", "commonStockSharesOutstanding": "3179544", "intangibleAssetsExcludingGoodwill": "79559000", "cashAndCashEquivalentsAtCarryingValue": "46590000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-338996000", "profitLoss": "None", "dividendPayout": "1267000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-10438000", "operatingCashflow": "-4636000", "capitalExpenditures": "14236000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31973000", "cashflowFromInvestment": "-10460000", "stockBasedCompensation": "16558000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1267000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1267000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45267000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:21:00.429744+00:00", "is_restated": false, "income_statement": { "revenue": 419482000, "cost_of_revenue": 200220000, "gross_profit": 219262000, "ebit": -139097000, "ebitda": -88974000, "pretax_income": -155562000, "tax_provision": 3706000, "net_income": -159268000, "net_income_to_common": -159268000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44096000, "total_current_assets": 145779000, "total_assets": 954143000, "short_term_debt": 2421000, "long_term_debt": 177342000, "total_debt": 179763000, "total_liabilities": 402576000, "total_equity": 551567000, "shares_outstanding": 2885030, "goodwill_and_intangibles": 768136000 }, "cash_flow": { "operating_cash_flow": -72575000, "capital_expenditure": 13814000, "free_cash_flow": -58761000, "dividends_paid": 4760000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165854, "ticker_id": 8147, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:21:00.429744+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-139097000", "ebitda": "-88974000", "netIncome": "-159268000", "grossProfit": "219262000", "depreciation": "None", "totalRevenue": "419482000", "costOfRevenue": "200220000", "interestIncome": "15162000", "incomeBeforeTax": "-155562000", "interestExpense": "16465000", "operatingIncome": "-138936000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "3706000", "reportedCurrency": "USD", "netInterestIncome": "-16465000", "nonInterestIncome": "None", "operatingExpenses": "341111000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "76979000", "otherNonOperatingIncome": "-161000", "costofGoodsAndServicesSold": "200220000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50123000", "sellingGeneralAndAdministrative": "122873000", "netIncomeFromContinuingOperations": "-159268000" }, "balance": { "goodwill": "641191000", "inventory": "1", "commonStock": "59000", "currentDebt": "None", "investments": "None", "totalAssets": "954143000", "longTermDebt": "177342000", "shortTermDebt": "2421000", "treasuryStock": "-229984000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "126945000", "reportedCurrency": "USD", "retainedEarnings": "-769095000", "totalLiabilities": "402576000", "otherCurrentAssets": "26074000", "totalCurrentAssets": "145779000", "currentLongTermDebt": "None", "longTermInvestments": "6100000", "shortTermInvestments": "None", "currentNetReceivables": "75609000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "808364000", "currentAccountsPayable": "29836000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "27339000", "shortLongTermDebtTotal": "180945000", "totalShareholderEquity": "551567000", "capitalLeaseObligations": "1182000", "otherCurrentLiabilities": "65802000", "totalCurrentLiabilities": "168936000", "otherNonCurrentLiabilities": "13185000", "totalNonCurrentLiabilities": "233640000", "cashAndShortTermInvestments": "44096000", "commonStockSharesOutstanding": "2885030", "intangibleAssetsExcludingGoodwill": "126945000", "cashAndCashEquivalentsAtCarryingValue": "44096000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-159268000", "profitLoss": "None", "dividendPayout": "4760000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "5544000", "operatingCashflow": "-72575000", "capitalExpenditures": "13814000", "changeInReceivables": "4707000", "changeInExchangeRate": "None", "cashflowFromFinancing": "93119000", "cashflowFromInvestment": "-13814000", "stockBasedCompensation": "37619000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4760000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "6730000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5263000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50123000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 419482000, "cost_of_revenue": 200220000, "gross_profit": 219262000, "research_and_development": 76979000, "selling_general_admin": 122873000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -139097000, "depreciation_amortisation": 50123000, "ebitda": -88974000, "interest_expense": 16465000, "interest_income": null, "other_non_operating": null, "pretax_income": -155562000, "tax_provision": 3706000, "effective_tax_rate": null, "net_income": -159268000, "net_income_continuing_ops": -159268000, "net_income_to_common": -159268000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44096000, "short_term_investments": null, "net_receivables": 75609000, "inventory": 1, "other_current_assets": null, "total_current_assets": 145779000, "net_ppe": null, "goodwill": 641191000, "intangible_assets": 126945000, "goodwill_and_intangibles": 768136000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 808364000, "total_assets": 954143000, "short_term_debt": 2421000, "accounts_payable": 29836000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 168936000, "long_term_debt": 177342000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 233640000, "total_liabilities": 402576000, "total_debt": 179763000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -769095000, "total_equity": 551567000, "shares_outstanding": 2885030, "operating_cash_flow": -72575000, "stock_based_compensation": 37619000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13814000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13814000, "dividends_paid": 4760000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 93119000, "free_cash_flow": -58761000, "net_change_in_cash": 6730000 }, "raw_data": { "income": { "ebit": "-139097000", "ebitda": "-88974000", "netIncome": "-159268000", "grossProfit": "219262000", "depreciation": "None", "totalRevenue": "419482000", "costOfRevenue": "200220000", "interestIncome": "15162000", "incomeBeforeTax": "-155562000", "interestExpense": "16465000", "operatingIncome": "-138936000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "3706000", "reportedCurrency": "USD", "netInterestIncome": "-16465000", "nonInterestIncome": "None", "operatingExpenses": "341111000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "76979000", "otherNonOperatingIncome": "-161000", "costofGoodsAndServicesSold": "200220000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50123000", "sellingGeneralAndAdministrative": "122873000", "netIncomeFromContinuingOperations": "-159268000" }, "balance": { "goodwill": "641191000", "inventory": "1", "commonStock": "59000", "currentDebt": "None", "investments": "None", "totalAssets": "954143000", "longTermDebt": "177342000", "shortTermDebt": "2421000", "treasuryStock": "-229984000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "126945000", "reportedCurrency": "USD", "retainedEarnings": "-769095000", "totalLiabilities": "402576000", "otherCurrentAssets": "26074000", "totalCurrentAssets": "145779000", "currentLongTermDebt": "None", "longTermInvestments": "6100000", "shortTermInvestments": "None", "currentNetReceivables": "75609000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "808364000", "currentAccountsPayable": "29836000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "27339000", "shortLongTermDebtTotal": "180945000", "totalShareholderEquity": "551567000", "capitalLeaseObligations": "1182000", "otherCurrentLiabilities": "65802000", "totalCurrentLiabilities": "168936000", "otherNonCurrentLiabilities": "13185000", "totalNonCurrentLiabilities": "233640000", "cashAndShortTermInvestments": "44096000", "commonStockSharesOutstanding": "2885030", "intangibleAssetsExcludingGoodwill": "126945000", "cashAndCashEquivalentsAtCarryingValue": "44096000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-159268000", "profitLoss": "None", "dividendPayout": "4760000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "5544000", "operatingCashflow": "-72575000", "capitalExpenditures": "13814000", "changeInReceivables": "4707000", "changeInExchangeRate": "None", "cashflowFromFinancing": "93119000", "cashflowFromInvestment": "-13814000", "stockBasedCompensation": "37619000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4760000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "6730000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5263000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50123000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:21:00.429744+00:00", "is_restated": false, "income_statement": { "revenue": 85322000, "cost_of_revenue": 54636000, "gross_profit": 30686000, "ebit": -4520000, "ebitda": 2979000, "pretax_income": -5392000, "tax_provision": 856000, "net_income": -6248000, "net_income_to_common": -6248000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25082000, "total_current_assets": 92357000, "total_assets": 400170000, "short_term_debt": 11038000, "long_term_debt": 34268000, "total_debt": 45306000, "total_liabilities": 205522000, "total_equity": 194648000, "shares_outstanding": 15140260, "goodwill_and_intangibles": 250028000 }, "cash_flow": { "operating_cash_flow": 12500000, "capital_expenditure": 76000, "free_cash_flow": 12576000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165817, "ticker_id": 8147, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:21:00.429744+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4520000", "ebitda": "2979000", "netIncome": "-6248000", "grossProfit": "30686000", "depreciation": "None", "totalRevenue": "85322000", "costOfRevenue": "54636000", "interestIncome": "None", "incomeBeforeTax": "-5392000", "interestExpense": "1750000", "operatingIncome": "-4520000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "856000", "reportedCurrency": "USD", "netInterestIncome": "-1750000", "nonInterestIncome": "None", "operatingExpenses": "35206000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7786000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54636000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7499000", "sellingGeneralAndAdministrative": "12780000", "netIncomeFromContinuingOperations": "-6248000" }, "balance": { "goodwill": "248131000", "inventory": "None", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "400170000", "longTermDebt": "34268000", "shortTermDebt": "11038000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1897000", "reportedCurrency": "USD", "retainedEarnings": "-1436243000", "totalLiabilities": "205522000", "otherCurrentAssets": "11742000", "totalCurrentAssets": "92357000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "55533000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "307813000", "currentAccountsPayable": "22004000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "49391000", "totalShareholderEquity": "194648000", "capitalLeaseObligations": "12923000", "otherCurrentLiabilities": "50160000", "totalCurrentLiabilities": "133637000", "otherNonCurrentLiabilities": "4750000", "totalNonCurrentLiabilities": "71884999", "cashAndShortTermInvestments": "25082000", "commonStockSharesOutstanding": "15140260", "intangibleAssetsExcludingGoodwill": "1897000", "cashAndCashEquivalentsAtCarryingValue": "25082000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6248000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "12500000", "capitalExpenditures": "76000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8137000", "cashflowFromInvestment": "-5931000", "stockBasedCompensation": "825000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6580000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 85322000, "cost_of_revenue": 54636000, "gross_profit": 30686000, "research_and_development": 7786000, "selling_general_admin": 12780000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4520000, "depreciation_amortisation": 7499000, "ebitda": 2979000, "interest_expense": 1750000, "interest_income": null, "other_non_operating": null, "pretax_income": -5392000, "tax_provision": 856000, "effective_tax_rate": null, "net_income": -6248000, "net_income_continuing_ops": -6248000, "net_income_to_common": -6248000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25082000, "short_term_investments": null, "net_receivables": 55533000, "inventory": null, "other_current_assets": null, "total_current_assets": 92357000, "net_ppe": null, "goodwill": 248131000, "intangible_assets": 1897000, "goodwill_and_intangibles": 250028000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 307813000, "total_assets": 400170000, "short_term_debt": 11038000, "accounts_payable": 22004000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 133637000, "long_term_debt": 34268000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 71884999, "total_liabilities": 205522000, "total_debt": 45306000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1436243000, "total_equity": 194648000, "shares_outstanding": 15140260, "operating_cash_flow": 12500000, "stock_based_compensation": 825000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 76000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5931000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8137000, "free_cash_flow": 12576000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4520000", "ebitda": "2979000", "netIncome": "-6248000", "grossProfit": "30686000", "depreciation": "None", "totalRevenue": "85322000", "costOfRevenue": "54636000", "interestIncome": "None", "incomeBeforeTax": "-5392000", "interestExpense": "1750000", "operatingIncome": "-4520000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "856000", "reportedCurrency": "USD", "netInterestIncome": "-1750000", "nonInterestIncome": "None", "operatingExpenses": "35206000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7786000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54636000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7499000", "sellingGeneralAndAdministrative": "12780000", "netIncomeFromContinuingOperations": "-6248000" }, "balance": { "goodwill": "248131000", "inventory": "None", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "400170000", "longTermDebt": "34268000", "shortTermDebt": "11038000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1897000", "reportedCurrency": "USD", "retainedEarnings": "-1436243000", "totalLiabilities": "205522000", "otherCurrentAssets": "11742000", "totalCurrentAssets": "92357000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "55533000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "307813000", "currentAccountsPayable": "22004000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "49391000", "totalShareholderEquity": "194648000", "capitalLeaseObligations": "12923000", "otherCurrentLiabilities": "50160000", "totalCurrentLiabilities": "133637000", "otherNonCurrentLiabilities": "4750000", "totalNonCurrentLiabilities": "71884999", "cashAndShortTermInvestments": "25082000", "commonStockSharesOutstanding": "15140260", "intangibleAssetsExcludingGoodwill": "1897000", "cashAndCashEquivalentsAtCarryingValue": "25082000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6248000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "12500000", "capitalExpenditures": "76000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8137000", "cashflowFromInvestment": "-5931000", "stockBasedCompensation": "825000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6580000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:21:00.429744+00:00", "is_restated": false, "income_statement": { "revenue": 93465000, "cost_of_revenue": 55236000, "gross_profit": 38229000, "ebit": 6551000, "ebitda": 13278000, "pretax_income": 4386000, "tax_provision": 1358000, "net_income": 3028000, "net_income_to_common": 3028000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23621000, "total_current_assets": 96270000, "total_assets": 407709000, "short_term_debt": 8783000, "long_term_debt": 39297000, "total_debt": 48080000, "total_liabilities": 206548000, "total_equity": 201161000, "shares_outstanding": 5624917, "goodwill_and_intangibles": 251165000 }, "cash_flow": { "operating_cash_flow": 3247000, "capital_expenditure": 307000, "free_cash_flow": 3554000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165818, "ticker_id": 8147, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:21:00.429744+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6551000", "ebitda": "13278000", "netIncome": "3028000", "grossProfit": "38229000", "depreciation": "None", "totalRevenue": "93465000", "costOfRevenue": "55236000", "interestIncome": "None", "incomeBeforeTax": "4386000", "interestExpense": "1683000", "operatingIncome": "6551000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1358000", "reportedCurrency": "USD", "netInterestIncome": "-1683000", "nonInterestIncome": "None", "operatingExpenses": "31678000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7068000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55236000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6727000", "sellingGeneralAndAdministrative": "10197000", "netIncomeFromContinuingOperations": "3028000" }, "balance": { "goodwill": "248636000", "inventory": "None", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "407709000", "longTermDebt": "39297000", "shortTermDebt": "8783000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2529000", "reportedCurrency": "USD", "retainedEarnings": "-1429995000", "totalLiabilities": "206548000", "otherCurrentAssets": "15389000", "totalCurrentAssets": "96270000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "57260000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "311439000", "currentAccountsPayable": "16956000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "54318000", "totalShareholderEquity": "201161000", "capitalLeaseObligations": "15021000", "otherCurrentLiabilities": "89547000", "totalCurrentLiabilities": "122891000", "otherNonCurrentLiabilities": "6751000", "totalNonCurrentLiabilities": "83657000", "cashAndShortTermInvestments": "23621000", "commonStockSharesOutstanding": "5624917", "intangibleAssetsExcludingGoodwill": "2529000", "cashAndCashEquivalentsAtCarryingValue": "23621000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3028000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3247000", "capitalExpenditures": "307000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-459000", "cashflowFromInvestment": "-5979000", "stockBasedCompensation": "-206000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6727000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 93465000, "cost_of_revenue": 55236000, "gross_profit": 38229000, "research_and_development": 7068000, "selling_general_admin": 10197000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6551000, "depreciation_amortisation": 6727000, "ebitda": 13278000, "interest_expense": 1683000, "interest_income": null, "other_non_operating": null, "pretax_income": 4386000, "tax_provision": 1358000, "effective_tax_rate": null, "net_income": 3028000, "net_income_continuing_ops": 3028000, "net_income_to_common": 3028000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23621000, "short_term_investments": null, "net_receivables": 57260000, "inventory": null, "other_current_assets": null, "total_current_assets": 96270000, "net_ppe": null, "goodwill": 248636000, "intangible_assets": 2529000, "goodwill_and_intangibles": 251165000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 311439000, "total_assets": 407709000, "short_term_debt": 8783000, "accounts_payable": 16956000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 122891000, "long_term_debt": 39297000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 83657000, "total_liabilities": 206548000, "total_debt": 48080000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1429995000, "total_equity": 201161000, "shares_outstanding": 5624917, "operating_cash_flow": 3247000, "stock_based_compensation": -206000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 307000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5979000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -459000, "free_cash_flow": 3554000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6551000", "ebitda": "13278000", "netIncome": "3028000", "grossProfit": "38229000", "depreciation": "None", "totalRevenue": "93465000", "costOfRevenue": "55236000", "interestIncome": "None", "incomeBeforeTax": "4386000", "interestExpense": "1683000", "operatingIncome": "6551000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1358000", "reportedCurrency": "USD", "netInterestIncome": "-1683000", "nonInterestIncome": "None", "operatingExpenses": "31678000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7068000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55236000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6727000", "sellingGeneralAndAdministrative": "10197000", "netIncomeFromContinuingOperations": "3028000" }, "balance": { "goodwill": "248636000", "inventory": "None", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "407709000", "longTermDebt": "39297000", "shortTermDebt": "8783000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2529000", "reportedCurrency": "USD", "retainedEarnings": "-1429995000", "totalLiabilities": "206548000", "otherCurrentAssets": "15389000", "totalCurrentAssets": "96270000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "57260000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "311439000", "currentAccountsPayable": "16956000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "54318000", "totalShareholderEquity": "201161000", "capitalLeaseObligations": "15021000", "otherCurrentLiabilities": "89547000", "totalCurrentLiabilities": "122891000", "otherNonCurrentLiabilities": "6751000", "totalNonCurrentLiabilities": "83657000", "cashAndShortTermInvestments": "23621000", "commonStockSharesOutstanding": "5624917", "intangibleAssetsExcludingGoodwill": "2529000", "cashAndCashEquivalentsAtCarryingValue": "23621000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3028000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3247000", "capitalExpenditures": "307000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-459000", "cashflowFromInvestment": "-5979000", "stockBasedCompensation": "-206000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6727000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:21:00.429744+00:00", "is_restated": false, "income_statement": { "revenue": 88906000, "cost_of_revenue": 53416000, "gross_profit": 35490000, "ebit": 1841000, "ebitda": 8450000, "pretax_income": 142000, "tax_provision": -311000, "net_income": 453000, "net_income_to_common": 453000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29883000, "total_current_assets": 91518000, "total_assets": 406945000, "short_term_debt": 8497000, "long_term_debt": 39640000, "total_debt": 48137000, "total_liabilities": 225732000, "total_equity": 181213000, "shares_outstanding": 5252039, "goodwill_and_intangibles": 251664000 }, "cash_flow": { "operating_cash_flow": 9495000, "capital_expenditure": 125000, "free_cash_flow": 9620000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165820, "ticker_id": 8147, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:21:00.429744+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1841000", "ebitda": "8450000", "netIncome": "453000", "grossProfit": "35490000", "depreciation": "None", "totalRevenue": "88906000", "costOfRevenue": "53416000", "interestIncome": "None", "incomeBeforeTax": "142000", "interestExpense": "1699000", "operatingIncome": "1705000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-311000", "reportedCurrency": "USD", "netInterestIncome": "-1699000", "nonInterestIncome": "None", "operatingExpenses": "33785000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7184000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "53416000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6609000", "sellingGeneralAndAdministrative": "12050000", "netIncomeFromContinuingOperations": "453000" }, "balance": { "goodwill": "248503000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "406945000", "longTermDebt": "39640000", "shortTermDebt": "8497000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "3161000", "reportedCurrency": "USD", "retainedEarnings": "-1501204000", "totalLiabilities": "225732000", "otherCurrentAssets": "11043000", "totalCurrentAssets": "91518000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50592000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "315427000", "currentAccountsPayable": "15778000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "56705000", "totalShareholderEquity": "181213000", "capitalLeaseObligations": "17065000", "otherCurrentLiabilities": "70092000", "totalCurrentLiabilities": "141602000", "otherNonCurrentLiabilities": "8148000", "totalNonCurrentLiabilities": "84130000", "cashAndShortTermInvestments": "29883000", "commonStockSharesOutstanding": "5252039", "intangibleAssetsExcludingGoodwill": "3161000", "cashAndCashEquivalentsAtCarryingValue": "29883000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "453000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "9495000", "capitalExpenditures": "125000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1960000", "cashflowFromInvestment": "-6014000", "stockBasedCompensation": "377000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6609000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 88906000, "cost_of_revenue": 53416000, "gross_profit": 35490000, "research_and_development": 7184000, "selling_general_admin": 12050000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1841000, "depreciation_amortisation": 6609000, "ebitda": 8450000, "interest_expense": 1699000, "interest_income": null, "other_non_operating": null, "pretax_income": 142000, "tax_provision": -311000, "effective_tax_rate": null, "net_income": 453000, "net_income_continuing_ops": 453000, "net_income_to_common": 453000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29883000, "short_term_investments": null, "net_receivables": 50592000, "inventory": null, "other_current_assets": null, "total_current_assets": 91518000, "net_ppe": null, "goodwill": 248503000, "intangible_assets": 3161000, "goodwill_and_intangibles": 251664000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 315427000, "total_assets": 406945000, "short_term_debt": 8497000, "accounts_payable": 15778000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 141602000, "long_term_debt": 39640000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 84130000, "total_liabilities": 225732000, "total_debt": 48137000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1501204000, "total_equity": 181213000, "shares_outstanding": 5252039, "operating_cash_flow": 9495000, "stock_based_compensation": 377000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 125000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6014000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1960000, "free_cash_flow": 9620000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1841000", "ebitda": "8450000", "netIncome": "453000", "grossProfit": "35490000", "depreciation": "None", "totalRevenue": "88906000", "costOfRevenue": "53416000", "interestIncome": "None", "incomeBeforeTax": "142000", "interestExpense": "1699000", "operatingIncome": "1705000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-311000", "reportedCurrency": "USD", "netInterestIncome": "-1699000", "nonInterestIncome": "None", "operatingExpenses": "33785000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7184000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "53416000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6609000", "sellingGeneralAndAdministrative": "12050000", "netIncomeFromContinuingOperations": "453000" }, "balance": { "goodwill": "248503000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "406945000", "longTermDebt": "39640000", "shortTermDebt": "8497000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "3161000", "reportedCurrency": "USD", "retainedEarnings": "-1501204000", "totalLiabilities": "225732000", "otherCurrentAssets": "11043000", "totalCurrentAssets": "91518000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50592000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "315427000", "currentAccountsPayable": "15778000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "56705000", "totalShareholderEquity": "181213000", "capitalLeaseObligations": "17065000", "otherCurrentLiabilities": "70092000", "totalCurrentLiabilities": "141602000", "otherNonCurrentLiabilities": "8148000", "totalNonCurrentLiabilities": "84130000", "cashAndShortTermInvestments": "29883000", "commonStockSharesOutstanding": "5252039", "intangibleAssetsExcludingGoodwill": "3161000", "cashAndCashEquivalentsAtCarryingValue": "29883000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "453000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "9495000", "capitalExpenditures": "125000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1960000", "cashflowFromInvestment": "-6014000", "stockBasedCompensation": "377000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6609000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:21:00.429744+00:00", "is_restated": false, "income_statement": { "revenue": 89389000, "cost_of_revenue": 54891000, "gross_profit": 34498000, "ebit": -5484000, "ebitda": 1965000, "pretax_income": -7037000, "tax_provision": 2455000, "net_income": -9492000, "net_income_to_common": -9492000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25993000, "total_current_assets": 96451000, "total_assets": 415886000, "short_term_debt": 8433000, "long_term_debt": 39990000, "total_debt": 48423000, "total_liabilities": 437555000, "total_equity": -21669000, "shares_outstanding": 5114830, "goodwill_and_intangibles": 252260000 }, "cash_flow": { "operating_cash_flow": 932000, "capital_expenditure": 145000, "free_cash_flow": 1077000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165821, "ticker_id": 8147, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:21:00.429744+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5484000", "ebitda": "1965000", "netIncome": "-9492000", "grossProfit": "34498000", "depreciation": "None", "totalRevenue": "89389000", "costOfRevenue": "54891000", "interestIncome": "None", "incomeBeforeTax": "-7037000", "interestExpense": "1553000", "operatingIncome": "-1681000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2455000", "reportedCurrency": "USD", "netInterestIncome": "-1553000", "nonInterestIncome": "None", "operatingExpenses": "36179000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7428000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54891000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7449000", "sellingGeneralAndAdministrative": "12872000", "netIncomeFromContinuingOperations": "-9492000" }, "balance": { "goodwill": "248467000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "415886000", "longTermDebt": "39990000", "shortTermDebt": "8433000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "3793000", "reportedCurrency": "USD", "retainedEarnings": "-1496686000", "totalLiabilities": "437555000", "otherCurrentAssets": "16016000", "totalCurrentAssets": "96451000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "54442000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "319435000", "currentAccountsPayable": "15167000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "59550000", "totalShareholderEquity": "-21669000", "capitalLeaseObligations": "19560000", "otherCurrentLiabilities": "65816000", "totalCurrentLiabilities": "139786000", "otherNonCurrentLiabilities": "9541000", "totalNonCurrentLiabilities": "297769000", "cashAndShortTermInvestments": "25993000", "commonStockSharesOutstanding": "5114830", "intangibleAssetsExcludingGoodwill": "3793000", "cashAndCashEquivalentsAtCarryingValue": "25993000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9492000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "932000", "capitalExpenditures": "145000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1554000", "cashflowFromInvestment": "-5741000", "stockBasedCompensation": "1748000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6501000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 89389000, "cost_of_revenue": 54891000, "gross_profit": 34498000, "research_and_development": 7428000, "selling_general_admin": 12872000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5484000, "depreciation_amortisation": 7449000, "ebitda": 1965000, "interest_expense": 1553000, "interest_income": null, "other_non_operating": null, "pretax_income": -7037000, "tax_provision": 2455000, "effective_tax_rate": null, "net_income": -9492000, "net_income_continuing_ops": -9492000, "net_income_to_common": -9492000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25993000, "short_term_investments": null, "net_receivables": 54442000, "inventory": null, "other_current_assets": null, "total_current_assets": 96451000, "net_ppe": null, "goodwill": 248467000, "intangible_assets": 3793000, "goodwill_and_intangibles": 252260000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 319435000, "total_assets": 415886000, "short_term_debt": 8433000, "accounts_payable": 15167000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 139786000, "long_term_debt": 39990000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 297769000, "total_liabilities": 437555000, "total_debt": 48423000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1496686000, "total_equity": -21669000, "shares_outstanding": 5114830, "operating_cash_flow": 932000, "stock_based_compensation": 1748000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 145000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5741000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1554000, "free_cash_flow": 1077000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5484000", "ebitda": "1965000", "netIncome": "-9492000", "grossProfit": "34498000", "depreciation": "None", "totalRevenue": "89389000", "costOfRevenue": "54891000", "interestIncome": "None", "incomeBeforeTax": "-7037000", "interestExpense": "1553000", "operatingIncome": "-1681000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2455000", "reportedCurrency": "USD", "netInterestIncome": "-1553000", "nonInterestIncome": "None", "operatingExpenses": "36179000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7428000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54891000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7449000", "sellingGeneralAndAdministrative": "12872000", "netIncomeFromContinuingOperations": "-9492000" }, "balance": { "goodwill": "248467000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "415886000", "longTermDebt": "39990000", "shortTermDebt": "8433000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "3793000", "reportedCurrency": "USD", "retainedEarnings": "-1496686000", "totalLiabilities": "437555000", "otherCurrentAssets": "16016000", "totalCurrentAssets": "96451000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "54442000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "319435000", "currentAccountsPayable": "15167000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "59550000", "totalShareholderEquity": "-21669000", "capitalLeaseObligations": "19560000", "otherCurrentLiabilities": "65816000", "totalCurrentLiabilities": "139786000", "otherNonCurrentLiabilities": "9541000", "totalNonCurrentLiabilities": "297769000", "cashAndShortTermInvestments": "25993000", "commonStockSharesOutstanding": "5114830", "intangibleAssetsExcludingGoodwill": "3793000", "cashAndCashEquivalentsAtCarryingValue": "25993000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9492000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "932000", "capitalExpenditures": "145000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1554000", "cashflowFromInvestment": "-5741000", "stockBasedCompensation": "1748000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6501000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:21:00.429744+00:00", "is_restated": false, "income_statement": { "revenue": 85709000, "cost_of_revenue": 51747000, "gross_profit": 33962000, "ebit": -3809000, "ebitda": 2628000, "pretax_income": -5567000, "tax_provision": -1574000, "net_income": -3993000, "net_income_to_common": -3993000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34501000, "total_current_assets": 98962000, "total_assets": 421531000, "short_term_debt": 9131000, "long_term_debt": 40350000, "total_debt": 49481000, "total_liabilities": 227519000, "total_equity": 194012000, "shares_outstanding": 5088576, "goodwill_and_intangibles": 251375000 }, "cash_flow": { "operating_cash_flow": 9062000, "capital_expenditure": 5651000, "free_cash_flow": 14713000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165822, "ticker_id": 8147, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:21:00.429744+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3809000", "ebitda": "2628000", "netIncome": "-3993000", "grossProfit": "33962000", "depreciation": "None", "totalRevenue": "85709000", "costOfRevenue": "51747000", "interestIncome": "None", "incomeBeforeTax": "-5567000", "interestExpense": "1758000", "operatingIncome": "-2066000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-1574000", "reportedCurrency": "USD", "netInterestIncome": "-1758000", "nonInterestIncome": "None", "operatingExpenses": "36028000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8118000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51747000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6437000", "sellingGeneralAndAdministrative": "12475000", "netIncomeFromContinuingOperations": "-3993000" }, "balance": { "goodwill": "246950000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "421531000", "longTermDebt": "40350000", "shortTermDebt": "9131000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "4425000", "reportedCurrency": "USD", "retainedEarnings": "-1482700000", "totalLiabilities": "227519000", "otherCurrentAssets": "13852000", "totalCurrentAssets": "98962000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50609000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "322569000", "currentAccountsPayable": "14726000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "62745000", "totalShareholderEquity": "194012000", "capitalLeaseObligations": "21495000", "otherCurrentLiabilities": "55807000", "totalCurrentLiabilities": "133932000", "otherNonCurrentLiabilities": "9033000", "totalNonCurrentLiabilities": "93587000", "cashAndShortTermInvestments": "34501000", "commonStockSharesOutstanding": "5088576", "intangibleAssetsExcludingGoodwill": "4425000", "cashAndCashEquivalentsAtCarryingValue": "34501000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3993000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "9062000", "capitalExpenditures": "5651000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3022000", "cashflowFromInvestment": "-5651000", "stockBasedCompensation": "738000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7346000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 85709000, "cost_of_revenue": 51747000, "gross_profit": 33962000, "research_and_development": 8118000, "selling_general_admin": 12475000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3809000, "depreciation_amortisation": 6437000, "ebitda": 2628000, "interest_expense": 1758000, "interest_income": null, "other_non_operating": null, "pretax_income": -5567000, "tax_provision": -1574000, "effective_tax_rate": null, "net_income": -3993000, "net_income_continuing_ops": -3993000, "net_income_to_common": -3993000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34501000, "short_term_investments": null, "net_receivables": 50609000, "inventory": null, "other_current_assets": null, "total_current_assets": 98962000, "net_ppe": null, "goodwill": 246950000, "intangible_assets": 4425000, "goodwill_and_intangibles": 251375000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 322569000, "total_assets": 421531000, "short_term_debt": 9131000, "accounts_payable": 14726000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 133932000, "long_term_debt": 40350000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 93587000, "total_liabilities": 227519000, "total_debt": 49481000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1482700000, "total_equity": 194012000, "shares_outstanding": 5088576, "operating_cash_flow": 9062000, "stock_based_compensation": 738000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5651000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5651000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3022000, "free_cash_flow": 14713000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3809000", "ebitda": "2628000", "netIncome": "-3993000", "grossProfit": "33962000", "depreciation": "None", "totalRevenue": "85709000", "costOfRevenue": "51747000", "interestIncome": "None", "incomeBeforeTax": "-5567000", "interestExpense": "1758000", "operatingIncome": "-2066000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-1574000", "reportedCurrency": "USD", "netInterestIncome": "-1758000", "nonInterestIncome": "None", "operatingExpenses": "36028000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8118000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51747000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6437000", "sellingGeneralAndAdministrative": "12475000", "netIncomeFromContinuingOperations": "-3993000" }, "balance": { "goodwill": "246950000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "421531000", "longTermDebt": "40350000", "shortTermDebt": "9131000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "4425000", "reportedCurrency": "USD", "retainedEarnings": "-1482700000", "totalLiabilities": "227519000", "otherCurrentAssets": "13852000", "totalCurrentAssets": "98962000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50609000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "322569000", "currentAccountsPayable": "14726000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "62745000", "totalShareholderEquity": "194012000", "capitalLeaseObligations": "21495000", "otherCurrentLiabilities": "55807000", "totalCurrentLiabilities": "133932000", "otherNonCurrentLiabilities": "9033000", "totalNonCurrentLiabilities": "93587000", "cashAndShortTermInvestments": "34501000", "commonStockSharesOutstanding": "5088576", "intangibleAssetsExcludingGoodwill": "4425000", "cashAndCashEquivalentsAtCarryingValue": "34501000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3993000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "9062000", "capitalExpenditures": "5651000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3022000", "cashflowFromInvestment": "-5651000", "stockBasedCompensation": "738000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7346000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:21:00.429744+00:00", "is_restated": false, "income_statement": { "revenue": 94936000, "cost_of_revenue": 54683000, "gross_profit": 40253000, "ebit": 6826000, "ebitda": 14371000, "pretax_income": 6383000, "tax_provision": 3239000, "net_income": 3144000, "net_income_to_common": 3144000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29937000, "total_current_assets": 108057000, "total_assets": 430247000, "short_term_debt": 8598000, "long_term_debt": 40718000, "total_debt": 49316000, "total_liabilities": 438510000, "total_equity": -8263000, "shares_outstanding": 5014049, "goodwill_and_intangibles": 251068000 }, "cash_flow": { "operating_cash_flow": -10036000, "capital_expenditure": 5294000, "free_cash_flow": -4742000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165823, "ticker_id": 8147, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:21:00.429744+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6826000", "ebitda": "14371000", "netIncome": "3144000", "grossProfit": "40253000", "depreciation": "None", "totalRevenue": "94936000", "costOfRevenue": "54683000", "interestIncome": "None", "incomeBeforeTax": "6383000", "interestExpense": "443000", "operatingIncome": "3901000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3239000", "reportedCurrency": "USD", "netInterestIncome": "-443000", "nonInterestIncome": "None", "operatingExpenses": "36352000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8654000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54683000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7545000", "sellingGeneralAndAdministrative": "12016000", "netIncomeFromContinuingOperations": "3144000" }, "balance": { "goodwill": "246010000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "430247000", "longTermDebt": "40718000", "shortTermDebt": "8598000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5058000", "reportedCurrency": "USD", "retainedEarnings": "-1474268000", "totalLiabilities": "438510000", "otherCurrentAssets": "13854000", "totalCurrentAssets": "108057000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "64266000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "322190000", "currentAccountsPayable": "16471000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "64121000", "totalShareholderEquity": "-8263000", "capitalLeaseObligations": "23403000", "otherCurrentLiabilities": "51205000", "totalCurrentLiabilities": "131304000", "otherNonCurrentLiabilities": "9771000", "totalNonCurrentLiabilities": "307206000", "cashAndShortTermInvestments": "29937000", "commonStockSharesOutstanding": "5014049", "intangibleAssetsExcludingGoodwill": "5058000", "cashAndCashEquivalentsAtCarryingValue": "29937000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3144000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-10036000", "capitalExpenditures": "5294000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "29765000", "cashflowFromInvestment": "-5294000", "stockBasedCompensation": "924000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7545000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 94936000, "cost_of_revenue": 54683000, "gross_profit": 40253000, "research_and_development": 8654000, "selling_general_admin": 12016000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6826000, "depreciation_amortisation": 7545000, "ebitda": 14371000, "interest_expense": 443000, "interest_income": null, "other_non_operating": null, "pretax_income": 6383000, "tax_provision": 3239000, "effective_tax_rate": null, "net_income": 3144000, "net_income_continuing_ops": 3144000, "net_income_to_common": 3144000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29937000, "short_term_investments": null, "net_receivables": 64266000, "inventory": null, "other_current_assets": null, "total_current_assets": 108057000, "net_ppe": null, "goodwill": 246010000, "intangible_assets": 5058000, "goodwill_and_intangibles": 251068000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 322190000, "total_assets": 430247000, "short_term_debt": 8598000, "accounts_payable": 16471000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 131304000, "long_term_debt": 40718000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 307206000, "total_liabilities": 438510000, "total_debt": 49316000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1474268000, "total_equity": -8263000, "shares_outstanding": 5014049, "operating_cash_flow": -10036000, "stock_based_compensation": 924000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5294000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5294000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 29765000, "free_cash_flow": -4742000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6826000", "ebitda": "14371000", "netIncome": "3144000", "grossProfit": "40253000", "depreciation": "None", "totalRevenue": "94936000", "costOfRevenue": "54683000", "interestIncome": "None", "incomeBeforeTax": "6383000", "interestExpense": "443000", "operatingIncome": "3901000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3239000", "reportedCurrency": "USD", "netInterestIncome": "-443000", "nonInterestIncome": "None", "operatingExpenses": "36352000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8654000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54683000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7545000", "sellingGeneralAndAdministrative": "12016000", "netIncomeFromContinuingOperations": "3144000" }, "balance": { "goodwill": "246010000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "430247000", "longTermDebt": "40718000", "shortTermDebt": "8598000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5058000", "reportedCurrency": "USD", "retainedEarnings": "-1474268000", "totalLiabilities": "438510000", "otherCurrentAssets": "13854000", "totalCurrentAssets": "108057000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "64266000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "322190000", "currentAccountsPayable": "16471000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "64121000", "totalShareholderEquity": "-8263000", "capitalLeaseObligations": "23403000", "otherCurrentLiabilities": "51205000", "totalCurrentLiabilities": "131304000", "otherNonCurrentLiabilities": "9771000", "totalNonCurrentLiabilities": "307206000", "cashAndShortTermInvestments": "29937000", "commonStockSharesOutstanding": "5014049", "intangibleAssetsExcludingGoodwill": "5058000", "cashAndCashEquivalentsAtCarryingValue": "29937000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3144000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-10036000", "capitalExpenditures": "5294000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "29765000", "cashflowFromInvestment": "-5294000", "stockBasedCompensation": "924000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7545000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:21:00.429744+00:00", "is_restated": false, "income_statement": { "revenue": 88479000, "cost_of_revenue": 52005000, "gross_profit": 36474000, "ebit": -61828000, "ebitda": -54492000, "pretax_income": -62252000, "tax_provision": -1622000, "net_income": -60630000, "net_income_to_common": -60630000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19996000, "total_current_assets": 84933000, "total_assets": 412462000, "short_term_debt": 18417000, "long_term_debt": null, "total_debt": 18417000, "total_liabilities": 415198000, "total_equity": -2736000, "shares_outstanding": 5098415, "goodwill_and_intangibles": 253210000 }, "cash_flow": { "operating_cash_flow": 12537000, "capital_expenditure": 6648000, "free_cash_flow": 19185000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165825, "ticker_id": 8147, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:21:00.429744+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-61828000", "ebitda": "-54492000", "netIncome": "-60630000", "grossProfit": "36474000", "depreciation": "None", "totalRevenue": "88479000", "costOfRevenue": "52005000", "interestIncome": "None", "incomeBeforeTax": "-62252000", "interestExpense": "424000", "operatingIncome": "-59605000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-1622000", "reportedCurrency": "USD", "netInterestIncome": "-424000", "nonInterestIncome": "None", "operatingExpenses": "96079000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7272000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52005000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7336000", "sellingGeneralAndAdministrative": "21969000", "netIncomeFromContinuingOperations": "-60630000" }, "balance": { "goodwill": "247460000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "412462000", "longTermDebt": "None", "shortTermDebt": "18417000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "5750000", "reportedCurrency": "USD", "retainedEarnings": "-1472874000", "totalLiabilities": "415198000", "otherCurrentAssets": "9772000", "totalCurrentAssets": "84933000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "55165000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "327529000", "currentAccountsPayable": "34277000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "35022000", "totalShareholderEquity": "-2736000", "capitalLeaseObligations": "25022000", "otherCurrentLiabilities": "37931000", "totalCurrentLiabilities": "144159000", "otherNonCurrentLiabilities": "10706000", "totalNonCurrentLiabilities": "271039000", "cashAndShortTermInvestments": "19996000", "commonStockSharesOutstanding": "5098415", "intangibleAssetsExcludingGoodwill": "5750000", "cashAndCashEquivalentsAtCarryingValue": "19996000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-60630000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "12537000", "capitalExpenditures": "6648000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1182000", "cashflowFromInvestment": "-6648000", "stockBasedCompensation": "-122000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7336000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 88479000, "cost_of_revenue": 52005000, "gross_profit": 36474000, "research_and_development": 7272000, "selling_general_admin": 21969000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -61828000, "depreciation_amortisation": 7336000, "ebitda": -54492000, "interest_expense": 424000, "interest_income": null, "other_non_operating": null, "pretax_income": -62252000, "tax_provision": -1622000, "effective_tax_rate": null, "net_income": -60630000, "net_income_continuing_ops": -60630000, "net_income_to_common": -60630000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19996000, "short_term_investments": null, "net_receivables": 55165000, "inventory": null, "other_current_assets": null, "total_current_assets": 84933000, "net_ppe": null, "goodwill": 247460000, "intangible_assets": 5750000, "goodwill_and_intangibles": 253210000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 327529000, "total_assets": 412462000, "short_term_debt": 18417000, "accounts_payable": 34277000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 144159000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 271039000, "total_liabilities": 415198000, "total_debt": 18417000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1472874000, "total_equity": -2736000, "shares_outstanding": 5098415, "operating_cash_flow": 12537000, "stock_based_compensation": -122000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6648000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6648000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1182000, "free_cash_flow": 19185000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-61828000", "ebitda": "-54492000", "netIncome": "-60630000", "grossProfit": "36474000", "depreciation": "None", "totalRevenue": "88479000", "costOfRevenue": "52005000", "interestIncome": "None", "incomeBeforeTax": "-62252000", "interestExpense": "424000", "operatingIncome": "-59605000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-1622000", "reportedCurrency": "USD", "netInterestIncome": "-424000", "nonInterestIncome": "None", "operatingExpenses": "96079000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7272000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52005000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7336000", "sellingGeneralAndAdministrative": "21969000", "netIncomeFromContinuingOperations": "-60630000" }, "balance": { "goodwill": "247460000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "412462000", "longTermDebt": "None", "shortTermDebt": "18417000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "5750000", "reportedCurrency": "USD", "retainedEarnings": "-1472874000", "totalLiabilities": "415198000", "otherCurrentAssets": "9772000", "totalCurrentAssets": "84933000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "55165000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "327529000", "currentAccountsPayable": "34277000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "35022000", "totalShareholderEquity": "-2736000", "capitalLeaseObligations": "25022000", "otherCurrentLiabilities": "37931000", "totalCurrentLiabilities": "144159000", "otherNonCurrentLiabilities": "10706000", "totalNonCurrentLiabilities": "271039000", "cashAndShortTermInvestments": "19996000", "commonStockSharesOutstanding": "5098415", "intangibleAssetsExcludingGoodwill": "5750000", "cashAndCashEquivalentsAtCarryingValue": "19996000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-60630000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "12537000", "capitalExpenditures": "6648000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1182000", "cashflowFromInvestment": "-6648000", "stockBasedCompensation": "-122000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7336000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:21:00.429744+00:00", "is_restated": false, "income_statement": { "revenue": 85837000, "cost_of_revenue": 51953000, "gross_profit": 33884000, "ebit": -1800000, "ebitda": 5421000, "pretax_income": -2244000, "tax_provision": -536000, "net_income": -1708000, "net_income_to_common": -1708000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14655000, "total_current_assets": 80766000, "total_assets": 474142000, "short_term_debt": 18299000, "long_term_debt": null, "total_debt": 18299000, "total_liabilities": 428305000, "total_equity": 45837000, "shares_outstanding": 4991496, "goodwill_and_intangibles": 316163000 }, "cash_flow": { "operating_cash_flow": 8735000, "capital_expenditure": 6024000, "free_cash_flow": 14759000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165826, "ticker_id": 8147, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:21:00.429744+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1800000", "ebitda": "5421000", "netIncome": "-1708000", "grossProfit": "33884000", "depreciation": "None", "totalRevenue": "85837000", "costOfRevenue": "51953000", "interestIncome": "None", "incomeBeforeTax": "-2244000", "interestExpense": "444000", "operatingIncome": "-1928000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-536000", "reportedCurrency": "USD", "netInterestIncome": "-444000", "nonInterestIncome": "None", "operatingExpenses": "35812000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8373000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51953000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7221000", "sellingGeneralAndAdministrative": "24197000", "netIncomeFromContinuingOperations": "-1708000" }, "balance": { "goodwill": "309649000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "474142000", "longTermDebt": "None", "shortTermDebt": "18299000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "6514000", "reportedCurrency": "USD", "retainedEarnings": "-1407666000", "totalLiabilities": "428305000", "otherCurrentAssets": "12207000", "totalCurrentAssets": "80766000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "53904000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "393376000", "currentAccountsPayable": "32088000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "36247000", "totalShareholderEquity": "45837000", "capitalLeaseObligations": "26247000", "otherCurrentLiabilities": "68671000", "totalCurrentLiabilities": "174769000", "otherNonCurrentLiabilities": "11543000", "totalNonCurrentLiabilities": "253536000", "cashAndShortTermInvestments": "14655000", "commonStockSharesOutstanding": "4991496", "intangibleAssetsExcludingGoodwill": "6514000", "cashAndCashEquivalentsAtCarryingValue": "14655000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1708000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8735000", "capitalExpenditures": "6024000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6553000", "cashflowFromInvestment": "-6024000", "stockBasedCompensation": "1011000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6209000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 85837000, "cost_of_revenue": 51953000, "gross_profit": 33884000, "research_and_development": 8373000, "selling_general_admin": 24197000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1800000, "depreciation_amortisation": 7221000, "ebitda": 5421000, "interest_expense": 444000, "interest_income": null, "other_non_operating": null, "pretax_income": -2244000, "tax_provision": -536000, "effective_tax_rate": null, "net_income": -1708000, "net_income_continuing_ops": -1708000, "net_income_to_common": -1708000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14655000, "short_term_investments": null, "net_receivables": 53904000, "inventory": null, "other_current_assets": null, "total_current_assets": 80766000, "net_ppe": null, "goodwill": 309649000, "intangible_assets": 6514000, "goodwill_and_intangibles": 316163000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 393376000, "total_assets": 474142000, "short_term_debt": 18299000, "accounts_payable": 32088000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 174769000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 253536000, "total_liabilities": 428305000, "total_debt": 18299000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1407666000, "total_equity": 45837000, "shares_outstanding": 4991496, "operating_cash_flow": 8735000, "stock_based_compensation": 1011000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6024000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6024000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6553000, "free_cash_flow": 14759000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1800000", "ebitda": "5421000", "netIncome": "-1708000", "grossProfit": "33884000", "depreciation": "None", "totalRevenue": "85837000", "costOfRevenue": "51953000", "interestIncome": "None", "incomeBeforeTax": "-2244000", "interestExpense": "444000", "operatingIncome": "-1928000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-536000", "reportedCurrency": "USD", "netInterestIncome": "-444000", "nonInterestIncome": "None", "operatingExpenses": "35812000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8373000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51953000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7221000", "sellingGeneralAndAdministrative": "24197000", "netIncomeFromContinuingOperations": "-1708000" }, "balance": { "goodwill": "309649000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "474142000", "longTermDebt": "None", "shortTermDebt": "18299000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "6514000", "reportedCurrency": "USD", "retainedEarnings": "-1407666000", "totalLiabilities": "428305000", "otherCurrentAssets": "12207000", "totalCurrentAssets": "80766000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "53904000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "393376000", "currentAccountsPayable": "32088000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "36247000", "totalShareholderEquity": "45837000", "capitalLeaseObligations": "26247000", "otherCurrentLiabilities": "68671000", "totalCurrentLiabilities": "174769000", "otherNonCurrentLiabilities": "11543000", "totalNonCurrentLiabilities": "253536000", "cashAndShortTermInvestments": "14655000", "commonStockSharesOutstanding": "4991496", "intangibleAssetsExcludingGoodwill": "6514000", "cashAndCashEquivalentsAtCarryingValue": "14655000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1708000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8735000", "capitalExpenditures": "6024000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6553000", "cashflowFromInvestment": "-6024000", "stockBasedCompensation": "1011000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6209000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:21:00.429744+00:00", "is_restated": false, "income_statement": { "revenue": 86795000, "cost_of_revenue": 50067000, "gross_profit": 36728000, "ebit": -639000, "ebitda": 5410000, "pretax_income": -1211000, "tax_provision": -157000, "net_income": -1054000, "net_income_to_common": -1054000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18730000, "total_current_assets": 87651000, "total_assets": 477675000, "short_term_debt": 24424000, "long_term_debt": null, "total_debt": 24424000, "total_liabilities": 426323000, "total_equity": 51352000, "shares_outstanding": 4895121, "goodwill_and_intangibles": 317065000 }, "cash_flow": { "operating_cash_flow": 6868000, "capital_expenditure": 6096000, "free_cash_flow": 12964000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165827, "ticker_id": 8147, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:21:00.429744+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-639000", "ebitda": "5410000", "netIncome": "-1054000", "grossProfit": "36728000", "depreciation": "None", "totalRevenue": "86795000", "costOfRevenue": "50067000", "interestIncome": "None", "incomeBeforeTax": "-1211000", "interestExpense": "572000", "operatingIncome": "-1877000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-157000", "reportedCurrency": "USD", "netInterestIncome": "-572000", "nonInterestIncome": "None", "operatingExpenses": "38605000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8767000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50067000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6049000", "sellingGeneralAndAdministrative": "26528000", "netIncomeFromContinuingOperations": "-1054000" }, "balance": { "goodwill": "309751000", "inventory": "1", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "477675000", "longTermDebt": "None", "shortTermDebt": "24424000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "7314000", "reportedCurrency": "USD", "retainedEarnings": "-1401714000", "totalLiabilities": "426323000", "otherCurrentAssets": "13197000", "totalCurrentAssets": "87651000", "currentLongTermDebt": "16000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "55724000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "390024000", "currentAccountsPayable": "28508000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "44273000", "totalShareholderEquity": "51352000", "capitalLeaseObligations": "28273000", "otherCurrentLiabilities": "65473000", "totalCurrentLiabilities": "177300000", "otherNonCurrentLiabilities": "5901000", "totalNonCurrentLiabilities": "249023000", "cashAndShortTermInvestments": "18730000", "commonStockSharesOutstanding": "4895121", "intangibleAssetsExcludingGoodwill": "7314000", "cashAndCashEquivalentsAtCarryingValue": "18730000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1054000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6868000", "capitalExpenditures": "6096000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4407000", "cashflowFromInvestment": "-6096000", "stockBasedCompensation": "1378000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6049000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 86795000, "cost_of_revenue": 50067000, "gross_profit": 36728000, "research_and_development": 8767000, "selling_general_admin": 26528000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -639000, "depreciation_amortisation": 6049000, "ebitda": 5410000, "interest_expense": 572000, "interest_income": null, "other_non_operating": null, "pretax_income": -1211000, "tax_provision": -157000, "effective_tax_rate": null, "net_income": -1054000, "net_income_continuing_ops": -1054000, "net_income_to_common": -1054000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18730000, "short_term_investments": null, "net_receivables": 55724000, "inventory": 1, "other_current_assets": null, "total_current_assets": 87651000, "net_ppe": null, "goodwill": 309751000, "intangible_assets": 7314000, "goodwill_and_intangibles": 317065000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 390024000, "total_assets": 477675000, "short_term_debt": 24424000, "accounts_payable": 28508000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 177300000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 249023000, "total_liabilities": 426323000, "total_debt": 24424000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1401714000, "total_equity": 51352000, "shares_outstanding": 4895121, "operating_cash_flow": 6868000, "stock_based_compensation": 1378000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6096000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6096000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4407000, "free_cash_flow": 12964000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-639000", "ebitda": "5410000", "netIncome": "-1054000", "grossProfit": "36728000", "depreciation": "None", "totalRevenue": "86795000", "costOfRevenue": "50067000", "interestIncome": "None", "incomeBeforeTax": "-1211000", "interestExpense": "572000", "operatingIncome": "-1877000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-157000", "reportedCurrency": "USD", "netInterestIncome": "-572000", "nonInterestIncome": "None", "operatingExpenses": "38605000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8767000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50067000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6049000", "sellingGeneralAndAdministrative": "26528000", "netIncomeFromContinuingOperations": "-1054000" }, "balance": { "goodwill": "309751000", "inventory": "1", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "477675000", "longTermDebt": "None", "shortTermDebt": "24424000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "7314000", "reportedCurrency": "USD", "retainedEarnings": "-1401714000", "totalLiabilities": "426323000", "otherCurrentAssets": "13197000", "totalCurrentAssets": "87651000", "currentLongTermDebt": "16000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "55724000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "390024000", "currentAccountsPayable": "28508000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "44273000", "totalShareholderEquity": "51352000", "capitalLeaseObligations": "28273000", "otherCurrentLiabilities": "65473000", "totalCurrentLiabilities": "177300000", "otherNonCurrentLiabilities": "5901000", "totalNonCurrentLiabilities": "249023000", "cashAndShortTermInvestments": "18730000", "commonStockSharesOutstanding": "4895121", "intangibleAssetsExcludingGoodwill": "7314000", "cashAndCashEquivalentsAtCarryingValue": "18730000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1054000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6868000", "capitalExpenditures": "6096000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4407000", "cashflowFromInvestment": "-6096000", "stockBasedCompensation": "1378000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6049000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:21:00.429744+00:00", "is_restated": false, "income_statement": { "revenue": 95101000, "cost_of_revenue": 50220000, "gross_profit": 44881000, "ebit": -27125000, "ebitda": -22427000, "pretax_income": -27429000, "tax_provision": 970000, "net_income": -28399000, "net_income_to_common": -28399000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22750000, "total_current_assets": 97990000, "total_assets": 491295000, "short_term_debt": 23982000, "long_term_debt": null, "total_debt": 23982000, "total_liabilities": 435192000, "total_equity": 56103000, "shares_outstanding": 4848346, "goodwill_and_intangibles": 318475000 }, "cash_flow": { "operating_cash_flow": -1359000, "capital_expenditure": 5937000, "free_cash_flow": 4578000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165828, "ticker_id": 8147, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:21:00.429744+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-27125000", "ebitda": "-22427000", "netIncome": "-28399000", "grossProfit": "44881000", "depreciation": "None", "totalRevenue": "95101000", "costOfRevenue": "50220000", "interestIncome": "None", "incomeBeforeTax": "-27429000", "interestExpense": "304000", "operatingIncome": "-24462000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "970000", "reportedCurrency": "USD", "netInterestIncome": "-304000", "nonInterestIncome": "None", "operatingExpenses": "69343000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7909000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50220000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4698000", "sellingGeneralAndAdministrative": "24060000", "netIncomeFromContinuingOperations": "-28399000" }, "balance": { "goodwill": "310360000", "inventory": "1", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "491295000", "longTermDebt": "None", "shortTermDebt": "23982000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "8115000", "reportedCurrency": "USD", "retainedEarnings": "-1396420000", "totalLiabilities": "435192000", "otherCurrentAssets": "11414000", "totalCurrentAssets": "97990000", "currentLongTermDebt": "16000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "63826000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "393305000", "currentAccountsPayable": "30551000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "46985000", "totalShareholderEquity": "56103000", "capitalLeaseObligations": "30985000", "otherCurrentLiabilities": "68040000", "totalCurrentLiabilities": "182561000", "otherNonCurrentLiabilities": "7589000", "totalNonCurrentLiabilities": "252631000", "cashAndShortTermInvestments": "22750000", "commonStockSharesOutstanding": "4848346", "intangibleAssetsExcludingGoodwill": "8115000", "cashAndCashEquivalentsAtCarryingValue": "22750000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28399000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2135000", "operatingCashflow": "-1359000", "capitalExpenditures": "5937000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-744000", "cashflowFromInvestment": "-5937000", "stockBasedCompensation": "716000", "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": "4698000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 95101000, "cost_of_revenue": 50220000, "gross_profit": 44881000, "research_and_development": 7909000, "selling_general_admin": 24060000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -27125000, "depreciation_amortisation": 4698000, "ebitda": -22427000, "interest_expense": 304000, "interest_income": null, "other_non_operating": null, "pretax_income": -27429000, "tax_provision": 970000, "effective_tax_rate": null, "net_income": -28399000, "net_income_continuing_ops": -28399000, "net_income_to_common": -28399000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22750000, "short_term_investments": null, "net_receivables": 63826000, "inventory": 1, "other_current_assets": null, "total_current_assets": 97990000, "net_ppe": null, "goodwill": 310360000, "intangible_assets": 8115000, "goodwill_and_intangibles": 318475000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 393305000, "total_assets": 491295000, "short_term_debt": 23982000, "accounts_payable": 30551000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 182561000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 252631000, "total_liabilities": 435192000, "total_debt": 23982000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1396420000, "total_equity": 56103000, "shares_outstanding": 4848346, "operating_cash_flow": -1359000, "stock_based_compensation": 716000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5937000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5937000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -744000, "free_cash_flow": 4578000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-27125000", "ebitda": "-22427000", "netIncome": "-28399000", "grossProfit": "44881000", "depreciation": "None", "totalRevenue": "95101000", "costOfRevenue": "50220000", "interestIncome": "None", "incomeBeforeTax": "-27429000", "interestExpense": "304000", "operatingIncome": "-24462000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "970000", "reportedCurrency": "USD", "netInterestIncome": "-304000", "nonInterestIncome": "None", "operatingExpenses": "69343000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7909000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50220000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4698000", "sellingGeneralAndAdministrative": "24060000", "netIncomeFromContinuingOperations": "-28399000" }, "balance": { "goodwill": "310360000", "inventory": "1", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "491295000", "longTermDebt": "None", "shortTermDebt": "23982000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "8115000", "reportedCurrency": "USD", "retainedEarnings": "-1396420000", "totalLiabilities": "435192000", "otherCurrentAssets": "11414000", "totalCurrentAssets": "97990000", "currentLongTermDebt": "16000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "63826000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "393305000", "currentAccountsPayable": "30551000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "46985000", "totalShareholderEquity": "56103000", "capitalLeaseObligations": "30985000", "otherCurrentLiabilities": "68040000", "totalCurrentLiabilities": "182561000", "otherNonCurrentLiabilities": "7589000", "totalNonCurrentLiabilities": "252631000", "cashAndShortTermInvestments": "22750000", "commonStockSharesOutstanding": "4848346", "intangibleAssetsExcludingGoodwill": "8115000", "cashAndCashEquivalentsAtCarryingValue": "22750000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28399000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2135000", "operatingCashflow": "-1359000", "capitalExpenditures": "5937000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-744000", "cashflowFromInvestment": "-5937000", "stockBasedCompensation": "716000", "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": "4698000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:21:00.429744+00:00", "is_restated": false, "income_statement": { "revenue": 91000000, "cost_of_revenue": 50473000, "gross_profit": 40527000, "ebit": 3785000, "ebitda": 10024000, "pretax_income": 3359000, "tax_provision": 741000, "net_income": 2618000, "net_income_to_common": 2618000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30067000, "total_current_assets": 90615000, "total_assets": 518839000, "short_term_debt": 23954000, "long_term_debt": null, "total_debt": 23954000, "total_liabilities": 433273000, "total_equity": 85566000, "shares_outstanding": 4885460, "goodwill_and_intangibles": 352457000 }, "cash_flow": { "operating_cash_flow": 14067000, "capital_expenditure": 5843000, "free_cash_flow": 19910000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165830, "ticker_id": 8147, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:21:00.429744+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3785000", "ebitda": "10024000", "netIncome": "2618000", "grossProfit": "40527000", "depreciation": "None", "totalRevenue": "91000000", "costOfRevenue": "50473000", "interestIncome": "None", "incomeBeforeTax": "3359000", "interestExpense": "426000", "operatingIncome": "2067000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "741000", "reportedCurrency": "USD", "netInterestIncome": "-426000", "nonInterestIncome": "None", "operatingExpenses": "38460000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8083000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50473000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6239000", "sellingGeneralAndAdministrative": "26066000", "netIncomeFromContinuingOperations": "2618000" }, "balance": { "goodwill": "343542000", "inventory": "186000", "commonStock": "95000", "currentDebt": "None", "investments": "None", "totalAssets": "518839000", "longTermDebt": "None", "shortTermDebt": "23954000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "8915000", "reportedCurrency": "USD", "retainedEarnings": "-1363734000", "totalLiabilities": "433273000", "otherCurrentAssets": "13893000", "totalCurrentAssets": "90615000", "currentLongTermDebt": "16000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "46469000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "428224000", "currentAccountsPayable": "32382000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "48857000", "totalShareholderEquity": "85566000", "capitalLeaseObligations": "32857000", "otherCurrentLiabilities": "64041000", "totalCurrentLiabilities": "178873000", "otherNonCurrentLiabilities": "9133000", "totalNonCurrentLiabilities": "254400000", "cashAndShortTermInvestments": "30067000", "commonStockSharesOutstanding": "4885460", "intangibleAssetsExcludingGoodwill": "8915000", "cashAndCashEquivalentsAtCarryingValue": "30067000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2618000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-1315000", "operatingCashflow": "14067000", "capitalExpenditures": "5843000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-471000", "cashflowFromInvestment": "-5843000", "stockBasedCompensation": "1041000", "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": "6239000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 91000000, "cost_of_revenue": 50473000, "gross_profit": 40527000, "research_and_development": 8083000, "selling_general_admin": 26066000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3785000, "depreciation_amortisation": 6239000, "ebitda": 10024000, "interest_expense": 426000, "interest_income": null, "other_non_operating": null, "pretax_income": 3359000, "tax_provision": 741000, "effective_tax_rate": null, "net_income": 2618000, "net_income_continuing_ops": 2618000, "net_income_to_common": 2618000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30067000, "short_term_investments": null, "net_receivables": 46469000, "inventory": 186000, "other_current_assets": null, "total_current_assets": 90615000, "net_ppe": null, "goodwill": 343542000, "intangible_assets": 8915000, "goodwill_and_intangibles": 352457000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 428224000, "total_assets": 518839000, "short_term_debt": 23954000, "accounts_payable": 32382000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 178873000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 254400000, "total_liabilities": 433273000, "total_debt": 23954000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1363734000, "total_equity": 85566000, "shares_outstanding": 4885460, "operating_cash_flow": 14067000, "stock_based_compensation": 1041000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5843000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5843000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -471000, "free_cash_flow": 19910000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3785000", "ebitda": "10024000", "netIncome": "2618000", "grossProfit": "40527000", "depreciation": "None", "totalRevenue": "91000000", "costOfRevenue": "50473000", "interestIncome": "None", "incomeBeforeTax": "3359000", "interestExpense": "426000", "operatingIncome": "2067000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "741000", "reportedCurrency": "USD", "netInterestIncome": "-426000", "nonInterestIncome": "None", "operatingExpenses": "38460000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8083000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50473000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6239000", "sellingGeneralAndAdministrative": "26066000", "netIncomeFromContinuingOperations": "2618000" }, "balance": { "goodwill": "343542000", "inventory": "186000", "commonStock": "95000", "currentDebt": "None", "investments": "None", "totalAssets": "518839000", "longTermDebt": "None", "shortTermDebt": "23954000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "8915000", "reportedCurrency": "USD", "retainedEarnings": "-1363734000", "totalLiabilities": "433273000", "otherCurrentAssets": "13893000", "totalCurrentAssets": "90615000", "currentLongTermDebt": "16000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "46469000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "428224000", "currentAccountsPayable": "32382000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "48857000", "totalShareholderEquity": "85566000", "capitalLeaseObligations": "32857000", "otherCurrentLiabilities": "64041000", "totalCurrentLiabilities": "178873000", "otherNonCurrentLiabilities": "9133000", "totalNonCurrentLiabilities": "254400000", "cashAndShortTermInvestments": "30067000", "commonStockSharesOutstanding": "4885460", "intangibleAssetsExcludingGoodwill": "8915000", "cashAndCashEquivalentsAtCarryingValue": "30067000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2618000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-1315000", "operatingCashflow": "14067000", "capitalExpenditures": "5843000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-471000", "cashflowFromInvestment": "-5843000", "stockBasedCompensation": "1041000", "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": "6239000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:21:00.429744+00:00", "is_restated": false, "income_statement": { "revenue": 93684000, "cost_of_revenue": 52958000, "gross_profit": 40726000, "ebit": -45938000, "ebitda": -38396000, "pretax_income": -46301000, "tax_provision": -1392000, "net_income": -44909000, "net_income_to_common": -44909000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22657000, "total_current_assets": 91311000, "total_assets": 519478000, "short_term_debt": 24053000, "long_term_debt": null, "total_debt": 24053000, "total_liabilities": 430694000, "total_equity": 88784000, "shares_outstanding": 4776432, "goodwill_and_intangibles": 353782000 }, "cash_flow": { "operating_cash_flow": 8967000, "capital_expenditure": 6174000, "free_cash_flow": 15141000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165831, "ticker_id": 8147, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:21:00.429744+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-45938000", "ebitda": "-38396000", "netIncome": "-44909000", "grossProfit": "40726000", "depreciation": "None", "totalRevenue": "93684000", "costOfRevenue": "52958000", "interestIncome": "None", "incomeBeforeTax": "-46301000", "interestExpense": "363000", "operatingIncome": "-47379000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-1392000", "reportedCurrency": "USD", "netInterestIncome": "-363000", "nonInterestIncome": "None", "operatingExpenses": "88105000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8790000", "otherNonOperatingIncome": "1441000", "costofGoodsAndServicesSold": "52958000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7542000", "sellingGeneralAndAdministrative": "13274000", "netIncomeFromContinuingOperations": "-44909000" }, "balance": { "goodwill": "344066000", "inventory": "398000", "commonStock": "95000", "currentDebt": "None", "investments": "None", "totalAssets": "519478000", "longTermDebt": "None", "shortTermDebt": "24053000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "9716000", "reportedCurrency": "USD", "retainedEarnings": "-1362066000", "totalLiabilities": "430694000", "otherCurrentAssets": "13852000", "totalCurrentAssets": "91311000", "currentLongTermDebt": "16000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "54404000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "428167000", "currentAccountsPayable": "31354000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "60556000", "shortLongTermDebtTotal": "51043000", "totalShareholderEquity": "88784000", "capitalLeaseObligations": "35043000", "otherCurrentLiabilities": "60644000", "totalCurrentLiabilities": "178355000", "otherNonCurrentLiabilities": "7128000", "totalNonCurrentLiabilities": "252339000", "cashAndShortTermInvestments": "22657000", "commonStockSharesOutstanding": "4776432", "intangibleAssetsExcludingGoodwill": "9716000", "cashAndCashEquivalentsAtCarryingValue": "22657000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-44909000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-820000", "operatingCashflow": "8967000", "capitalExpenditures": "6174000", "changeInReceivables": "8433000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-523000", "cashflowFromInvestment": "-6174000", "stockBasedCompensation": "1661000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2270000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6519000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 93684000, "cost_of_revenue": 52958000, "gross_profit": 40726000, "research_and_development": 8790000, "selling_general_admin": 13274000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -45938000, "depreciation_amortisation": 7542000, "ebitda": -38396000, "interest_expense": 363000, "interest_income": null, "other_non_operating": null, "pretax_income": -46301000, "tax_provision": -1392000, "effective_tax_rate": null, "net_income": -44909000, "net_income_continuing_ops": -44909000, "net_income_to_common": -44909000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22657000, "short_term_investments": null, "net_receivables": 54404000, "inventory": 398000, "other_current_assets": null, "total_current_assets": 91311000, "net_ppe": null, "goodwill": 344066000, "intangible_assets": 9716000, "goodwill_and_intangibles": 353782000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 428167000, "total_assets": 519478000, "short_term_debt": 24053000, "accounts_payable": 31354000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 178355000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 252339000, "total_liabilities": 430694000, "total_debt": 24053000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1362066000, "total_equity": 88784000, "shares_outstanding": 4776432, "operating_cash_flow": 8967000, "stock_based_compensation": 1661000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6174000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6174000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -523000, "free_cash_flow": 15141000, "net_change_in_cash": 2270000 }, "raw_data": { "income": { "ebit": "-45938000", "ebitda": "-38396000", "netIncome": "-44909000", "grossProfit": "40726000", "depreciation": "None", "totalRevenue": "93684000", "costOfRevenue": "52958000", "interestIncome": "None", "incomeBeforeTax": "-46301000", "interestExpense": "363000", "operatingIncome": "-47379000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-1392000", "reportedCurrency": "USD", "netInterestIncome": "-363000", "nonInterestIncome": "None", "operatingExpenses": "88105000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8790000", "otherNonOperatingIncome": "1441000", "costofGoodsAndServicesSold": "52958000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7542000", "sellingGeneralAndAdministrative": "13274000", "netIncomeFromContinuingOperations": "-44909000" }, "balance": { "goodwill": "344066000", "inventory": "398000", "commonStock": "95000", "currentDebt": "None", "investments": "None", "totalAssets": "519478000", "longTermDebt": "None", "shortTermDebt": "24053000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "9716000", "reportedCurrency": "USD", "retainedEarnings": "-1362066000", "totalLiabilities": "430694000", "otherCurrentAssets": "13852000", "totalCurrentAssets": "91311000", "currentLongTermDebt": "16000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "54404000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "428167000", "currentAccountsPayable": "31354000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "60556000", "shortLongTermDebtTotal": "51043000", "totalShareholderEquity": "88784000", "capitalLeaseObligations": "35043000", "otherCurrentLiabilities": "60644000", "totalCurrentLiabilities": "178355000", "otherNonCurrentLiabilities": "7128000", "totalNonCurrentLiabilities": "252339000", "cashAndShortTermInvestments": "22657000", "commonStockSharesOutstanding": "4776432", "intangibleAssetsExcludingGoodwill": "9716000", "cashAndCashEquivalentsAtCarryingValue": "22657000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-44909000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-820000", "operatingCashflow": "8967000", "capitalExpenditures": "6174000", "changeInReceivables": "8433000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-523000", "cashflowFromInvestment": "-6174000", "stockBasedCompensation": "1661000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2270000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6519000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "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" ] } } }