{ "ticker": { "uuid": "4961698a-d9b9-4a90-ae3a-59a3337a1f57", "symbol": "MDIA", "name": "Mediaco Holding Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Broadcasting", "page_url": "https://sharemaestro.com/factors/ticker/4961698a-d9b9-4a90-ae3a-59a3337a1f57/", "api_url": "https://sharemaestro.com/factors/api/tickers/4961698a-d9b9-4a90-ae3a-59a3337a1f57/" }, "ticker_metadata": { "id": 7090, "uuid": "4961698a-d9b9-4a90-ae3a-59a3337a1f57", "symbol": "MDIA", "name": "Mediaco Holding Inc", "asset_type": "equity", "market_cap": 69315000, "stock_exchange_id": 2, "industry": "Broadcasting", "sector": "Communication Services", "description": "MediaCo Holding Inc. owns and operates radio stations in the United States.", "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": "4961698a-d9b9-4a90-ae3a-59a3337a1f57", "symbol": "MDIA", "name": "Mediaco Holding Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Broadcasting", "page_url": "https://sharemaestro.com/factors/ticker/4961698a-d9b9-4a90-ae3a-59a3337a1f57/", "api_url": "https://sharemaestro.com/factors/api/tickers/4961698a-d9b9-4a90-ae3a-59a3337a1f57/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.29, "value": 0.71, "quality": 0.05, "momentum": 0.09, "coverage": 0.818, "confidence": 0.818, "delta": null }, "headline_factors": { "price": 0.73, "market_cap": 59751235.2, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -1.9154, "piotroski_f_score": 4, "momentum_12_1": -0.1535, "volatility_252d": 0.5467 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:06.151264+00:00", "batch_id": "" }, "size": { "price_close": 0.7316, "market_cap": 59751235.2, "market_cap_usd": 59751235.2, "enterprise_value": 137155235.2, "shares_outstanding": 81672000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.6666, "ptbv_ratio": null, "ps_ratio": 0.4371, "pcf_ratio": null, "pfcf_ratio": -46.7172, "ev_ebitda": null, "ev_ebit": -2.7108, "ev_sales": 1.0034, "ev_fcf": -107.2363, "earnings_yield": null, "fcf_yield": -0.0093, "price_to_sales": 0.4371, "price_to_book": 1.6666, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.9966 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1899, "operating_margin": -0.3701, "net_margin": -0.5024, "ebitda_margin": -0.3208, "fcf_margin": -0.0094, "roe": -1.9154, "roa": -0.2498, "roic": -0.3351, "roc_greenblatt": null, "asset_turnover": 0.4972, "cash_conversion": 0.0186, "accruals_ratio": -0.2421, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": -0.7303, "earnings_stability_5y": 3.069, "revenue_stability_5y": 0.6428, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0944, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 6.6674, "net_debt_to_ebitda": -1.7654, "debt_to_assets": 0.2929, "interest_coverage": -3.2266, "current_ratio": 0.3813, "quick_ratio": 0.3813, "net_debt": 77404000, "local_beta": -0.001, "volatility_252d": 0.5467, "volatility_60d": 1.2565, "max_drawdown_12m": -0.612, "risk_adjusted_momentum": -0.2809 }, "growth": { "revenue_growth_1y": 0.1694, "revenue_growth_3y_cagr": 0.5117, "revenue_growth_5y_cagr": 0.277, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.4382, "revenue_growth": 0.1694, "earnings_growth": null }, "momentum": { "price_return_1m": -0.2351, "price_return_3m": 0.1255, "price_return_6m": -0.1871, "price_return_9m": -0.4581, "price_return_12m": -0.3526, "price_return_12m_ex1m": -0.1535, "momentum_6m": -0.1871, "momentum_12m": -0.3526, "momentum_12_1": -0.1535, "distance_from_52w_high": -0.4848, "distance_from_52w_low": 0.3278, "relative_strength": -0.5105 }, "raw_ttm": { "revenue_ttm": 136693000, "gross_profit_ttm": 25957000, "ebit_ttm": -50596000, "ebitda_ttm": -43846000, "net_income_ttm": -68673000, "eps_diluted_ttm": -0.8408, "operating_cash_flow_ttm": -2122000, "capital_expenditure_ttm": 843000, "fcf_ttm": -1279000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 15681000, "cash_and_equivalents": 3109000, "total_current_assets": 33856000, "total_current_liabilities": 88796000, "net_ppe": null, "total_assets": 274901000, "total_debt": 80513000, "total_equity": 35853000, "net_working_capital": -41650000, "book_value_per_share": 0.439, "retained_earnings": -104140000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -144549000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 43, "rank_ptbv": 50, "rank_ps": 12, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 19, "rank_earnings_yield": 50, "rank_fcf_yield": 88, "rank_dividend_yield": 96, "rank_shareholder_yield": 96, "rank_total_yield": 96, "rank_roe": 97, "rank_roc": 50, "rank_roic": 94, "rank_gross_margin": 84, "rank_fcf_margin": 87, "rank_piotroski": 84, "rank_accruals": 5, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 27, "rank_momentum_12m": 89, "rank_momentum_12m_ex1m": 78, "rank_relative_strength": 90 }, "composites": { "value_composite": 29, "quality_composite": 95, "momentum_composite": 91, "growth_composite": 23, "yield_composite": 98, "svqf_composite": 57, "vc1_composite": 24, "vc2_composite": 67, "vc3_composite": 67, "trending_value_composite": null, "overall_composite": 71, "quality_value_composite": 0.1884, "os_score": 0.29, "value_percentile": 0.71, "quality_percentile": 0.05, "momentum_percentile": 0.09, "factor_coverage": 0.818, "signal_confidence": 0.818, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 61, "all_cap_buyback_rank": 72, "small_cap_core_rank": 64, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 1918, "ticker_id": 7090, "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": "2026-06-07T06:49:06.151264+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.7316, "market_cap": 59751235.2, "market_cap_usd": 59751235.2, "enterprise_value": 137155235.2, "shares_outstanding": 81672000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.66656166, "ptbv_ratio": null, "ps_ratio": 0.43711993, "pcf_ratio": null, "pfcf_ratio": -46.71715027, "ev_ebitda": null, "ev_ebit": -2.71079206, "ev_sales": 1.00338156, "ev_fcf": -107.23630586, "earnings_yield": null, "fcf_yield": -0.0093252, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.18989268, "operating_margin": -0.37014331, "net_margin": -0.50238856, "ebitda_margin": -0.32076258, "fcf_margin": -0.00935673, "roe": -1.91540457, "roa": -0.24980993, "roic": -0.33505214, "roc_greenblatt": null, "asset_turnover": 0.49724446, "cash_conversion": 0.0186245, "accruals_ratio": -0.24209079, "sbc_to_revenue": null, "debt_to_equity": 6.66744763, "net_debt_to_ebitda": -1.76536058, "debt_to_assets": 0.29287998, "interest_coverage": -3.22657994, "current_ratio": 0.38127844, "quick_ratio": 0.38127844, "net_debt": 77404000, "revenue_growth_1y": 0.16935567, "revenue_growth_3y_cagr": 0.51172645, "revenue_growth_5y_cagr": 0.27702049, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.43824074, "piotroski_f_score": 4, "altman_z_score": -0.73033593, "earnings_stability_5y": 3.069021, "revenue_stability_5y": 0.64279, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.23512807, "price_return_3m": 0.12553846, "price_return_6m": -0.18711111, "price_return_9m": -0.45807407, "price_return_12m": -0.35256637, "price_return_12m_ex1m": -0.15353982, "distance_from_52w_high": -0.48478873, "distance_from_52w_low": 0.3277677, "relative_strength": -0.51050742, "local_beta": -0.001, "volatility_252d": 0.546654, "volatility_60d": 1.256501, "max_drawdown_12m": -0.61197183, "revenue_ttm": 136693000, "gross_profit_ttm": 25957000, "ebit_ttm": -50596000, "ebitda_ttm": -43846000, "net_income_ttm": -68673000, "eps_diluted_ttm": -0.84083897, "operating_cash_flow_ttm": -2122000, "capital_expenditure_ttm": 843000, "fcf_ttm": -1279000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 15681000, "cash_and_equivalents": 3109000, "total_current_assets": 33856000, "total_current_liabilities": 88796000, "net_ppe": null, "total_assets": 274901000, "total_debt": 80513000, "total_equity": 35853000, "net_working_capital": -41650000, "book_value_per_share": 0.43898766, "retained_earnings": -104140000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -144549000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 50, "rank_pb": 43, "rank_ptbv": 50, "rank_ps": 12, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 19, "rank_earnings_yield": 50, "rank_fcf_yield": 88, "rank_dividend_yield": 96, "rank_shareholder_yield": 96, "rank_total_yield": 96, "rank_roe": 97, "rank_roc": 50, "rank_roic": 94, "rank_gross_margin": 84, "rank_fcf_margin": 87, "rank_piotroski": 84, "rank_accruals": 5, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 27, "rank_momentum_12m": 89, "rank_momentum_12m_ex1m": 78, "rank_relative_strength": 90, "value_composite": 29, "quality_composite": 95, "momentum_composite": 91, "growth_composite": 23, "yield_composite": 98, "svqf_composite": 57, "vc1_composite": 24, "vc2_composite": 67, "vc3_composite": 67, "trending_value_composite": null, "overall_composite": 71, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 61, "all_cap_buyback_rank": 72, "small_cap_core_rank": 64, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 0.73, "os": 0.29, "value": 0.71, "quality": 0.05, "momentum": 0.09, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -1.9154, "momentum_12_1": -0.1535, "complete_fields": { "id": 1918, "ticker_id": 7090, "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": "2026-06-07T06:49:06.151264+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.7316, "market_cap": 59751235.2, "market_cap_usd": 59751235.2, "enterprise_value": 137155235.2, "shares_outstanding": 81672000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.66656166, "ptbv_ratio": null, "ps_ratio": 0.43711993, "pcf_ratio": null, "pfcf_ratio": -46.71715027, "ev_ebitda": null, "ev_ebit": -2.71079206, "ev_sales": 1.00338156, "ev_fcf": -107.23630586, "earnings_yield": null, "fcf_yield": -0.0093252, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.18989268, "operating_margin": -0.37014331, "net_margin": -0.50238856, "ebitda_margin": -0.32076258, "fcf_margin": -0.00935673, "roe": -1.91540457, "roa": -0.24980993, "roic": -0.33505214, "roc_greenblatt": null, "asset_turnover": 0.49724446, "cash_conversion": 0.0186245, "accruals_ratio": -0.24209079, "sbc_to_revenue": null, "debt_to_equity": 6.66744763, "net_debt_to_ebitda": -1.76536058, "debt_to_assets": 0.29287998, "interest_coverage": -3.22657994, "current_ratio": 0.38127844, "quick_ratio": 0.38127844, "net_debt": 77404000, "revenue_growth_1y": 0.16935567, "revenue_growth_3y_cagr": 0.51172645, "revenue_growth_5y_cagr": 0.27702049, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.43824074, "piotroski_f_score": 4, "altman_z_score": -0.73033593, "earnings_stability_5y": 3.069021, "revenue_stability_5y": 0.64279, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.23512807, "price_return_3m": 0.12553846, "price_return_6m": -0.18711111, "price_return_9m": -0.45807407, "price_return_12m": -0.35256637, "price_return_12m_ex1m": -0.15353982, "distance_from_52w_high": -0.48478873, "distance_from_52w_low": 0.3277677, "relative_strength": -0.51050742, "local_beta": -0.001, "volatility_252d": 0.546654, "volatility_60d": 1.256501, "max_drawdown_12m": -0.61197183, "revenue_ttm": 136693000, "gross_profit_ttm": 25957000, "ebit_ttm": -50596000, "ebitda_ttm": -43846000, "net_income_ttm": -68673000, "eps_diluted_ttm": -0.84083897, "operating_cash_flow_ttm": -2122000, "capital_expenditure_ttm": 843000, "fcf_ttm": -1279000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 15681000, "cash_and_equivalents": 3109000, "total_current_assets": 33856000, "total_current_liabilities": 88796000, "net_ppe": null, "total_assets": 274901000, "total_debt": 80513000, "total_equity": 35853000, "net_working_capital": -41650000, "book_value_per_share": 0.43898766, "retained_earnings": -104140000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -144549000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 50, "rank_pb": 43, "rank_ptbv": 50, "rank_ps": 12, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 19, "rank_earnings_yield": 50, "rank_fcf_yield": 88, "rank_dividend_yield": 96, "rank_shareholder_yield": 96, "rank_total_yield": 96, "rank_roe": 97, "rank_roc": 50, "rank_roic": 94, "rank_gross_margin": 84, "rank_fcf_margin": 87, "rank_piotroski": 84, "rank_accruals": 5, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 27, "rank_momentum_12m": 89, "rank_momentum_12m_ex1m": 78, "rank_relative_strength": 90, "value_composite": 29, "quality_composite": 95, "momentum_composite": 91, "growth_composite": 23, "yield_composite": 98, "svqf_composite": 57, "vc1_composite": 24, "vc2_composite": 67, "vc3_composite": 67, "trending_value_composite": null, "overall_composite": 71, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 61, "all_cap_buyback_rank": 72, "small_cap_core_rank": 64, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:01:18.378210+00:00", "is_restated": false, "income_statement": { "revenue": 133337000, "cost_of_revenue": 150668000, "gross_profit": 133337000, "ebit": -49833000, "ebitda": -42990000, "pretax_income": -65328000, "tax_provision": 895000, "net_income": -66698000, "net_income_to_common": -66698000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5109000, "total_current_assets": 42073000, "total_assets": 291058000, "short_term_debt": 16746000, "long_term_debt": 63284000, "total_debt": 80030000, "total_liabilities": 244744000, "total_equity": 46314000, "shares_outstanding": 79392000, "goodwill_and_intangibles": 181122000 }, "cash_flow": { "operating_cash_flow": 1970000, "capital_expenditure": 774000, "free_cash_flow": 2744000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 118463, "ticker_id": 7090, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:01:18.378210+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-49833000", "ebitda": "-42990000", "netIncome": "-66698000", "grossProfit": "133337000", "depreciation": "None", "totalRevenue": "133337000", "costOfRevenue": "150668000", "interestIncome": "None", "incomeBeforeTax": "-65328000", "interestExpense": "15495000", "operatingIncome": "-24619000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "895000", "reportedCurrency": "USD", "netInterestIncome": "-15495000", "nonInterestIncome": "None", "operatingExpenses": "157956000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "150668000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6843000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-66223000" }, "balance": { "goodwill": "8403000", "inventory": "None", "commonStock": "817000", "currentDebt": "None", "investments": "None", "totalAssets": "291058000", "longTermDebt": "63284000", "shortTermDebt": "16746000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "172719000", "reportedCurrency": "USD", "retainedEarnings": "-94772000", "totalLiabilities": "244744000", "otherCurrentAssets": "3638000", "totalCurrentAssets": "42073000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33326000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "248985000", "currentAccountsPayable": "36913000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "116037000", "totalShareholderEquity": "46314000", "capitalLeaseObligations": "42753000", "otherCurrentLiabilities": "22836000", "totalCurrentLiabilities": "91065000", "otherNonCurrentLiabilities": "4682000", "totalNonCurrentLiabilities": "153679000", "cashAndShortTermInvestments": "5109000", "commonStockSharesOutstanding": "79392000", "intangibleAssetsExcludingGoodwill": "172719000", "cashAndCashEquivalentsAtCarryingValue": "5109000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-66223000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1970000", "capitalExpenditures": "774000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1034000", "cashflowFromInvestment": "-774000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6843000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 133337000, "cost_of_revenue": 150668000, "gross_profit": 133337000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -49833000, "depreciation_amortisation": 6843000, "ebitda": -42990000, "interest_expense": 15495000, "interest_income": null, "other_non_operating": null, "pretax_income": -65328000, "tax_provision": 895000, "effective_tax_rate": null, "net_income": -66698000, "net_income_continuing_ops": -66223000, "net_income_to_common": -66698000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5109000, "short_term_investments": null, "net_receivables": 33326000, "inventory": null, "other_current_assets": null, "total_current_assets": 42073000, "net_ppe": null, "goodwill": 8403000, "intangible_assets": 172719000, "goodwill_and_intangibles": 181122000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 248985000, "total_assets": 291058000, "short_term_debt": 16746000, "accounts_payable": 36913000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 91065000, "long_term_debt": 63284000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 153679000, "total_liabilities": 244744000, "total_debt": 80030000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -94772000, "total_equity": 46314000, "shares_outstanding": 79392000, "operating_cash_flow": 1970000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 774000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -774000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1034000, "free_cash_flow": 2744000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-49833000", "ebitda": "-42990000", "netIncome": "-66698000", "grossProfit": "133337000", "depreciation": "None", "totalRevenue": "133337000", "costOfRevenue": "150668000", "interestIncome": "None", "incomeBeforeTax": "-65328000", "interestExpense": "15495000", "operatingIncome": "-24619000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "895000", "reportedCurrency": "USD", "netInterestIncome": "-15495000", "nonInterestIncome": "None", "operatingExpenses": "157956000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "150668000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6843000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-66223000" }, "balance": { "goodwill": "8403000", "inventory": "None", "commonStock": "817000", "currentDebt": "None", "investments": "None", "totalAssets": "291058000", "longTermDebt": "63284000", "shortTermDebt": "16746000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "172719000", "reportedCurrency": "USD", "retainedEarnings": "-94772000", "totalLiabilities": "244744000", "otherCurrentAssets": "3638000", "totalCurrentAssets": "42073000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33326000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "248985000", "currentAccountsPayable": "36913000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "116037000", "totalShareholderEquity": "46314000", "capitalLeaseObligations": "42753000", "otherCurrentLiabilities": "22836000", "totalCurrentLiabilities": "91065000", "otherNonCurrentLiabilities": "4682000", "totalNonCurrentLiabilities": "153679000", "cashAndShortTermInvestments": "5109000", "commonStockSharesOutstanding": "79392000", "intangibleAssetsExcludingGoodwill": "172719000", "cashAndCashEquivalentsAtCarryingValue": "5109000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-66223000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1970000", "capitalExpenditures": "774000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1034000", "cashflowFromInvestment": "-774000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6843000", "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": "2026-06-06T22:01:18.378210+00:00", "is_restated": false, "income_statement": { "revenue": 95571000, "cost_of_revenue": 106650000, "gross_profit": -11078000, "ebit": 10155000, "ebitda": 15413000, "pretax_income": -982000, "tax_provision": 320000, "net_income": -4075000, "net_income_to_common": -4075000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4443000, "total_current_assets": 36495000, "total_assets": 346007000, "short_term_debt": 7124000, "long_term_debt": 70172000, "total_debt": 77296000, "total_liabilities": 263486000, "total_equity": 62119000, "shares_outstanding": 59819000, "goodwill_and_intangibles": 207227000 }, "cash_flow": { "operating_cash_flow": -19862000, "capital_expenditure": 1113000, "free_cash_flow": -18749000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 118468, "ticker_id": 7090, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:01:18.378210+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10155000", "ebitda": "15413000", "netIncome": "-4075000", "grossProfit": "-11078000", "depreciation": "None", "totalRevenue": "95571000", "costOfRevenue": "106650000", "interestIncome": "None", "incomeBeforeTax": "-982000", "interestExpense": "11137000", "operatingIncome": "-28196000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "320000", "reportedCurrency": "USD", "netInterestIncome": "-11137000", "nonInterestIncome": "None", "operatingExpenses": "17117000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "106650000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5258000", "sellingGeneralAndAdministrative": "11859000", "netIncomeFromContinuingOperations": "-1302000" }, "balance": { "goodwill": "28338000", "inventory": "None", "commonStock": "467000", "currentDebt": "None", "investments": "None", "totalAssets": "346007000", "longTermDebt": "70172000", "shortTermDebt": "7124000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "178889000", "reportedCurrency": "USD", "retainedEarnings": "-28074000", "totalLiabilities": "263486000", "otherCurrentAssets": "1307000", "totalCurrentAssets": "36495000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "-4284000", "currentNetReceivables": "30745000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "309512000", "currentAccountsPayable": "35425000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "152521000", "totalShareholderEquity": "62119000", "capitalLeaseObligations": "46796000", "otherCurrentLiabilities": "1798000", "totalCurrentLiabilities": "57291000", "otherNonCurrentLiabilities": "455000", "totalNonCurrentLiabilities": "206195000", "cashAndShortTermInvestments": "4443000", "commonStockSharesOutstanding": "59819000", "intangibleAssetsExcludingGoodwill": "178889000", "cashAndCashEquivalentsAtCarryingValue": "4443000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1302000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-19862000", "capitalExpenditures": "1113000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "33902000", "cashflowFromInvestment": "-14178000", "stockBasedCompensation": "328000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5258000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 95571000, "cost_of_revenue": 106650000, "gross_profit": -11078000, "research_and_development": 2500000, "selling_general_admin": 11859000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10155000, "depreciation_amortisation": 5258000, "ebitda": 15413000, "interest_expense": 11137000, "interest_income": null, "other_non_operating": null, "pretax_income": -982000, "tax_provision": 320000, "effective_tax_rate": null, "net_income": -4075000, "net_income_continuing_ops": -1302000, "net_income_to_common": -4075000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4443000, "short_term_investments": -4284000, "net_receivables": 30745000, "inventory": null, "other_current_assets": null, "total_current_assets": 36495000, "net_ppe": null, "goodwill": 28338000, "intangible_assets": 178889000, "goodwill_and_intangibles": 207227000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 309512000, "total_assets": 346007000, "short_term_debt": 7124000, "accounts_payable": 35425000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 57291000, "long_term_debt": 70172000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 206195000, "total_liabilities": 263486000, "total_debt": 77296000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -28074000, "total_equity": 62119000, "shares_outstanding": 59819000, "operating_cash_flow": -19862000, "stock_based_compensation": 328000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1113000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14178000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 33902000, "free_cash_flow": -18749000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10155000", "ebitda": "15413000", "netIncome": "-4075000", "grossProfit": "-11078000", "depreciation": "None", "totalRevenue": "95571000", "costOfRevenue": "106650000", "interestIncome": "None", "incomeBeforeTax": "-982000", "interestExpense": "11137000", "operatingIncome": "-28196000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "320000", "reportedCurrency": "USD", "netInterestIncome": "-11137000", "nonInterestIncome": "None", "operatingExpenses": "17117000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "106650000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5258000", "sellingGeneralAndAdministrative": "11859000", "netIncomeFromContinuingOperations": "-1302000" }, "balance": { "goodwill": "28338000", "inventory": "None", "commonStock": "467000", "currentDebt": "None", "investments": "None", "totalAssets": "346007000", "longTermDebt": "70172000", "shortTermDebt": "7124000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "178889000", "reportedCurrency": "USD", "retainedEarnings": "-28074000", "totalLiabilities": "263486000", "otherCurrentAssets": "1307000", "totalCurrentAssets": "36495000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "-4284000", "currentNetReceivables": "30745000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "309512000", "currentAccountsPayable": "35425000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "152521000", "totalShareholderEquity": "62119000", "capitalLeaseObligations": "46796000", "otherCurrentLiabilities": "1798000", "totalCurrentLiabilities": "57291000", "otherNonCurrentLiabilities": "455000", "totalNonCurrentLiabilities": "206195000", "cashAndShortTermInvestments": "4443000", "commonStockSharesOutstanding": "59819000", "intangibleAssetsExcludingGoodwill": "178889000", "cashAndCashEquivalentsAtCarryingValue": "4443000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1302000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-19862000", "capitalExpenditures": "1113000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "33902000", "cashflowFromInvestment": "-14178000", "stockBasedCompensation": "328000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5258000", "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": "2026-06-06T22:01:18.378210+00:00", "is_restated": false, "income_statement": { "revenue": 32391000, "cost_of_revenue": 32633000, "gross_profit": -242000, "ebit": -6687000, "ebitda": -6119000, "pretax_income": -7113000, "tax_provision": 308000, "net_income": -7631000, "net_income_to_common": -7631000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5154000, "total_current_assets": 13908000, "total_assets": 105633000, "short_term_debt": 7902000, "long_term_debt": null, "total_debt": 7902000, "total_liabilities": 68223000, "total_equity": 37410000, "shares_outstanding": 24876000, "goodwill_and_intangibles": 64593000 }, "cash_flow": { "operating_cash_flow": -5315000, "capital_expenditure": 1069000, "free_cash_flow": -4246000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 118473, "ticker_id": 7090, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:01:18.378210+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6687000", "ebitda": "-6119000", "netIncome": "-7631000", "grossProfit": "-242000", "depreciation": "None", "totalRevenue": "32391000", "costOfRevenue": "32633000", "interestIncome": "None", "incomeBeforeTax": "-7113000", "interestExpense": "426000", "operatingIncome": "-6261000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "308000", "reportedCurrency": "USD", "netInterestIncome": "-1614000", "nonInterestIncome": "None", "operatingExpenses": "6019000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32633000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "568000", "sellingGeneralAndAdministrative": "5451000", "netIncomeFromContinuingOperations": "-6818000" }, "balance": { "goodwill": "0", "inventory": "1", "commonStock": "264000", "currentDebt": "None", "investments": "None", "totalAssets": "105633000", "longTermDebt": "None", "shortTermDebt": "7902000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "64593000", "reportedCurrency": "USD", "retainedEarnings": "-23148000", "totalLiabilities": "68223000", "otherCurrentAssets": "2079000", "totalCurrentAssets": "13908000", "currentLongTermDebt": "6458000", "longTermInvestments": "None", "shortTermInvestments": "-1337000", "currentNetReceivables": "6675000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "91725000", "currentAccountsPayable": "2625000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "50989000", "totalShareholderEquity": "37410000", "capitalLeaseObligations": "15777000", "otherCurrentLiabilities": "604000", "totalCurrentLiabilities": "11717000", "otherNonCurrentLiabilities": "502000", "totalNonCurrentLiabilities": "56506000", "cashAndShortTermInvestments": "5154000", "commonStockSharesOutstanding": "24876000", "intangibleAssetsExcludingGoodwill": "64593000", "cashAndCashEquivalentsAtCarryingValue": "5154000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7631000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5315000", "capitalExpenditures": "1069000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1249000", "cashflowFromInvestment": "-1666000", "stockBasedCompensation": "1688000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-771000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "568000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 32391000, "cost_of_revenue": 32633000, "gross_profit": -242000, "research_and_development": 300000, "selling_general_admin": 5451000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6687000, "depreciation_amortisation": 568000, "ebitda": -6119000, "interest_expense": 426000, "interest_income": null, "other_non_operating": null, "pretax_income": -7113000, "tax_provision": 308000, "effective_tax_rate": null, "net_income": -7631000, "net_income_continuing_ops": -6818000, "net_income_to_common": -7631000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5154000, "short_term_investments": -1337000, "net_receivables": 6675000, "inventory": 1, "other_current_assets": null, "total_current_assets": 13908000, "net_ppe": null, "goodwill": 0, "intangible_assets": 64593000, "goodwill_and_intangibles": 64593000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 91725000, "total_assets": 105633000, "short_term_debt": 7902000, "accounts_payable": 2625000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11717000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 56506000, "total_liabilities": 68223000, "total_debt": 7902000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -23148000, "total_equity": 37410000, "shares_outstanding": 24876000, "operating_cash_flow": -5315000, "stock_based_compensation": 1688000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1069000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1666000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1249000, "free_cash_flow": -4246000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6687000", "ebitda": "-6119000", "netIncome": "-7631000", "grossProfit": "-242000", "depreciation": "None", "totalRevenue": "32391000", "costOfRevenue": "32633000", "interestIncome": "None", "incomeBeforeTax": "-7113000", "interestExpense": "426000", "operatingIncome": "-6261000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "308000", "reportedCurrency": "USD", "netInterestIncome": "-1614000", "nonInterestIncome": "None", "operatingExpenses": "6019000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32633000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "568000", "sellingGeneralAndAdministrative": "5451000", "netIncomeFromContinuingOperations": "-6818000" }, "balance": { "goodwill": "0", "inventory": "1", "commonStock": "264000", "currentDebt": "None", "investments": "None", "totalAssets": "105633000", "longTermDebt": "None", "shortTermDebt": "7902000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "64593000", "reportedCurrency": "USD", "retainedEarnings": "-23148000", "totalLiabilities": "68223000", "otherCurrentAssets": "2079000", "totalCurrentAssets": "13908000", "currentLongTermDebt": "6458000", "longTermInvestments": "None", "shortTermInvestments": "-1337000", "currentNetReceivables": "6675000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "91725000", "currentAccountsPayable": "2625000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "50989000", "totalShareholderEquity": "37410000", "capitalLeaseObligations": "15777000", "otherCurrentLiabilities": "604000", "totalCurrentLiabilities": "11717000", "otherNonCurrentLiabilities": "502000", "totalNonCurrentLiabilities": "56506000", "cashAndShortTermInvestments": "5154000", "commonStockSharesOutstanding": "24876000", "intangibleAssetsExcludingGoodwill": "64593000", "cashAndCashEquivalentsAtCarryingValue": "5154000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7631000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5315000", "capitalExpenditures": "1069000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1249000", "cashflowFromInvestment": "-1666000", "stockBasedCompensation": "1688000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-771000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "568000", "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": "2026-06-06T22:01:18.378210+00:00", "is_restated": false, "income_statement": { "revenue": 38595000, "cost_of_revenue": 32847000, "gross_profit": 5748000, "ebit": -2479000, "ebitda": -1813000, "pretax_income": -9459000, "tax_provision": 336000, "net_income": 30914000, "net_income_to_common": 30914000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15301000, "total_current_assets": 26255000, "total_assets": 103562000, "short_term_debt": 1816000, "long_term_debt": 5950000, "total_debt": 7766000, "total_liabilities": 56586000, "total_equity": 46976000, "shares_outstanding": 13380000, "goodwill_and_intangibles": 77805000 }, "cash_flow": { "operating_cash_flow": 2198000, "capital_expenditure": 1369000, "free_cash_flow": 3567000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 118478, "ticker_id": 7090, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:01:18.378210+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2479000", "ebitda": "-1813000", "netIncome": "30914000", "grossProfit": "5748000", "depreciation": "None", "totalRevenue": "38595000", "costOfRevenue": "32847000", "interestIncome": "None", "incomeBeforeTax": "-9459000", "interestExpense": "6980000", "operatingIncome": "-1381000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "336000", "reportedCurrency": "USD", "netInterestIncome": "-6980000", "nonInterestIncome": "None", "operatingExpenses": "7129000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32847000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "666000", "sellingGeneralAndAdministrative": "6463000", "netIncomeFromContinuingOperations": "-9795000" }, "balance": { "goodwill": "13102000", "inventory": "6421000", "commonStock": "261000", "currentDebt": "None", "investments": "None", "totalAssets": "103562000", "longTermDebt": "5950000", "shortTermDebt": "1816000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "64703000", "reportedCurrency": "USD", "retainedEarnings": "-13102000", "totalLiabilities": "56586000", "otherCurrentAssets": "2386000", "totalCurrentAssets": "26255000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8568000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "77307000", "currentAccountsPayable": "3880000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "37913000", "totalShareholderEquity": "46976000", "capitalLeaseObligations": "5624000", "otherCurrentLiabilities": "1569000", "totalCurrentLiabilities": "11098000", "otherNonCurrentLiabilities": "51000", "totalNonCurrentLiabilities": "45488000", "cashAndShortTermInvestments": "15301000", "commonStockSharesOutstanding": "13380000", "intangibleAssetsExcludingGoodwill": "64703000", "cashAndCashEquivalentsAtCarryingValue": "15301000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9795000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2198000", "capitalExpenditures": "1369000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70209000", "cashflowFromInvestment": "77191000", "stockBasedCompensation": "2514000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-222000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "666000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 38595000, "cost_of_revenue": 32847000, "gross_profit": 5748000, "research_and_development": 100000, "selling_general_admin": 6463000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2479000, "depreciation_amortisation": 666000, "ebitda": -1813000, "interest_expense": 6980000, "interest_income": null, "other_non_operating": null, "pretax_income": -9459000, "tax_provision": 336000, "effective_tax_rate": null, "net_income": 30914000, "net_income_continuing_ops": -9795000, "net_income_to_common": 30914000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15301000, "short_term_investments": null, "net_receivables": 8568000, "inventory": 6421000, "other_current_assets": null, "total_current_assets": 26255000, "net_ppe": null, "goodwill": 13102000, "intangible_assets": 64703000, "goodwill_and_intangibles": 77805000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 77307000, "total_assets": 103562000, "short_term_debt": 1816000, "accounts_payable": 3880000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11098000, "long_term_debt": 5950000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 45488000, "total_liabilities": 56586000, "total_debt": 7766000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -13102000, "total_equity": 46976000, "shares_outstanding": 13380000, "operating_cash_flow": 2198000, "stock_based_compensation": 2514000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1369000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 77191000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -70209000, "free_cash_flow": 3567000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2479000", "ebitda": "-1813000", "netIncome": "30914000", "grossProfit": "5748000", "depreciation": "None", "totalRevenue": "38595000", "costOfRevenue": "32847000", "interestIncome": "None", "incomeBeforeTax": "-9459000", "interestExpense": "6980000", "operatingIncome": "-1381000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "336000", "reportedCurrency": "USD", "netInterestIncome": "-6980000", "nonInterestIncome": "None", "operatingExpenses": "7129000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32847000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "666000", "sellingGeneralAndAdministrative": "6463000", "netIncomeFromContinuingOperations": "-9795000" }, "balance": { "goodwill": "13102000", "inventory": "6421000", "commonStock": "261000", "currentDebt": "None", "investments": "None", "totalAssets": "103562000", "longTermDebt": "5950000", "shortTermDebt": "1816000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "64703000", "reportedCurrency": "USD", "retainedEarnings": "-13102000", "totalLiabilities": "56586000", "otherCurrentAssets": "2386000", "totalCurrentAssets": "26255000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8568000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "77307000", "currentAccountsPayable": "3880000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "37913000", "totalShareholderEquity": "46976000", "capitalLeaseObligations": "5624000", "otherCurrentLiabilities": "1569000", "totalCurrentLiabilities": "11098000", "otherNonCurrentLiabilities": "51000", "totalNonCurrentLiabilities": "45488000", "cashAndShortTermInvestments": "15301000", "commonStockSharesOutstanding": "13380000", "intangibleAssetsExcludingGoodwill": "64703000", "cashAndCashEquivalentsAtCarryingValue": "15301000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9795000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2198000", "capitalExpenditures": "1369000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70209000", "cashflowFromInvestment": "77191000", "stockBasedCompensation": "2514000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-222000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "666000", "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": "2026-06-06T22:01:18.378210+00:00", "is_restated": false, "income_statement": { "revenue": 41727000, "cost_of_revenue": 28667000, "gross_profit": 13060000, "ebit": 3857000, "ebitda": 4545000, "pretax_income": -3850000, "tax_provision": 348000, "net_income": -6082000, "net_income_to_common": -6082000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6121000, "total_current_assets": 21641000, "total_assets": 148288000, "short_term_debt": 5030000, "long_term_debt": 97527000, "total_debt": 102557000, "total_liabilities": 164859000, "total_equity": -16571000, "shares_outstanding": 7217000, "goodwill_and_intangibles": 76368000 }, "cash_flow": { "operating_cash_flow": 2940000, "capital_expenditure": 1403000, "free_cash_flow": 4343000, "dividends_paid": 686000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 118483, "ticker_id": 7090, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:01:18.378210+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3857000", "ebitda": "4545000", "netIncome": "-6082000", "grossProfit": "13060000", "depreciation": "None", "totalRevenue": "41727000", "costOfRevenue": "28667000", "interestIncome": "None", "incomeBeforeTax": "-3850000", "interestExpense": "7707000", "operatingIncome": "3938000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "348000", "reportedCurrency": "USD", "netInterestIncome": "-11100000", "nonInterestIncome": "None", "operatingExpenses": "9122000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28667000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "688000", "sellingGeneralAndAdministrative": "8434000", "netIncomeFromContinuingOperations": "-6082000" }, "balance": { "goodwill": "13102000", "inventory": "1238000", "commonStock": "85000", "currentDebt": "None", "investments": "None", "totalAssets": "148288000", "longTermDebt": "97527000", "shortTermDebt": "5030000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "63266000", "reportedCurrency": "USD", "retainedEarnings": "-40686000", "totalLiabilities": "164859000", "otherCurrentAssets": "3324000", "totalCurrentAssets": "21641000", "currentLongTermDebt": "2754000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12196000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "126647000", "currentAccountsPayable": "2342000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "48196000", "shortLongTermDebtTotal": "135234000", "totalShareholderEquity": "-16571000", "capitalLeaseObligations": "20710000", "otherCurrentLiabilities": "4589000", "totalCurrentLiabilities": "13983000", "otherNonCurrentLiabilities": "16000", "totalNonCurrentLiabilities": "150876000", "cashAndShortTermInvestments": "6121000", "commonStockSharesOutstanding": "7217000", "intangibleAssetsExcludingGoodwill": "63266000", "cashAndCashEquivalentsAtCarryingValue": "6121000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6082000", "profitLoss": "None", "dividendPayout": "686000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-2899000", "operatingCashflow": "2940000", "capitalExpenditures": "1403000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "267000", "cashflowFromInvestment": "-1257000", "stockBasedCompensation": "3430000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "686000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-686000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3925000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 41727000, "cost_of_revenue": 28667000, "gross_profit": 13060000, "research_and_development": null, "selling_general_admin": 8434000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3857000, "depreciation_amortisation": 688000, "ebitda": 4545000, "interest_expense": 7707000, "interest_income": null, "other_non_operating": null, "pretax_income": -3850000, "tax_provision": 348000, "effective_tax_rate": null, "net_income": -6082000, "net_income_continuing_ops": -6082000, "net_income_to_common": -6082000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6121000, "short_term_investments": null, "net_receivables": 12196000, "inventory": 1238000, "other_current_assets": null, "total_current_assets": 21641000, "net_ppe": null, "goodwill": 13102000, "intangible_assets": 63266000, "goodwill_and_intangibles": 76368000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 126647000, "total_assets": 148288000, "short_term_debt": 5030000, "accounts_payable": 2342000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13983000, "long_term_debt": 97527000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 150876000, "total_liabilities": 164859000, "total_debt": 102557000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -40686000, "total_equity": -16571000, "shares_outstanding": 7217000, "operating_cash_flow": 2940000, "stock_based_compensation": 3430000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1403000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1257000, "dividends_paid": 686000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 267000, "free_cash_flow": 4343000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3857000", "ebitda": "4545000", "netIncome": "-6082000", "grossProfit": "13060000", "depreciation": "None", "totalRevenue": "41727000", "costOfRevenue": "28667000", "interestIncome": "None", "incomeBeforeTax": "-3850000", "interestExpense": "7707000", "operatingIncome": "3938000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "348000", "reportedCurrency": "USD", "netInterestIncome": "-11100000", "nonInterestIncome": "None", "operatingExpenses": "9122000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28667000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "688000", "sellingGeneralAndAdministrative": "8434000", "netIncomeFromContinuingOperations": "-6082000" }, "balance": { "goodwill": "13102000", "inventory": "1238000", "commonStock": "85000", "currentDebt": "None", "investments": "None", "totalAssets": "148288000", "longTermDebt": "97527000", "shortTermDebt": "5030000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "63266000", "reportedCurrency": "USD", "retainedEarnings": "-40686000", "totalLiabilities": "164859000", "otherCurrentAssets": "3324000", "totalCurrentAssets": "21641000", "currentLongTermDebt": "2754000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12196000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "126647000", "currentAccountsPayable": "2342000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "48196000", "shortLongTermDebtTotal": "135234000", "totalShareholderEquity": "-16571000", "capitalLeaseObligations": "20710000", "otherCurrentLiabilities": "4589000", "totalCurrentLiabilities": "13983000", "otherNonCurrentLiabilities": "16000", "totalNonCurrentLiabilities": "150876000", "cashAndShortTermInvestments": "6121000", "commonStockSharesOutstanding": "7217000", "intangibleAssetsExcludingGoodwill": "63266000", "cashAndCashEquivalentsAtCarryingValue": "6121000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6082000", "profitLoss": "None", "dividendPayout": "686000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-2899000", "operatingCashflow": "2940000", "capitalExpenditures": "1403000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "267000", "cashflowFromInvestment": "-1257000", "stockBasedCompensation": "3430000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "686000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-686000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3925000", "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": "2026-06-06T22:01:18.378210+00:00", "is_restated": false, "income_statement": { "revenue": 39261000, "cost_of_revenue": 32344000, "gross_profit": 6917000, "ebit": -1699000, "ebitda": 2382000, "pretax_income": -11192000, "tax_provision": 15561000, "net_income": -26753000, "net_income_to_common": -26753000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4171000, "total_current_assets": 15200000, "total_assets": 159660000, "short_term_debt": 72392000, "long_term_debt": 26935000, "total_debt": 99327000, "total_liabilities": 170668000, "total_equity": -11008000, "shares_outstanding": 7199077, "goodwill_and_intangibles": 79216999 }, "cash_flow": { "operating_cash_flow": -9643000, "capital_expenditure": 409000, "free_cash_flow": -9234000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 118488, "ticker_id": 7090, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:01:18.378210+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1699000", "ebitda": "2382000", "netIncome": "-26753000", "grossProfit": "6917000", "depreciation": "None", "totalRevenue": "39261000", "costOfRevenue": "32344000", "interestIncome": "None", "incomeBeforeTax": "-11192000", "interestExpense": "9493000", "operatingIncome": "-1699000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "15561000", "reportedCurrency": "USD", "netInterestIncome": "-9493000", "nonInterestIncome": "None", "operatingExpenses": "8616000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32344000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4081000", "sellingGeneralAndAdministrative": "4338000", "netIncomeFromContinuingOperations": "-26753000" }, "balance": { "goodwill": "13102000", "inventory": "1247000", "commonStock": "72000", "currentDebt": "None", "investments": "None", "totalAssets": "159660000", "longTermDebt": "26935000", "shortTermDebt": "72392000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "66114999", "reportedCurrency": "USD", "retainedEarnings": "-31852000", "totalLiabilities": "170668000", "otherCurrentAssets": "2520999", "totalCurrentAssets": "15200000", "currentLongTermDebt": "68819000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8508000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "144460000", "currentAccountsPayable": "2557000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "51603000", "shortLongTermDebtTotal": "143761000", "totalShareholderEquity": "-11008000", "capitalLeaseObligations": "23749000", "otherCurrentLiabilities": "1258000", "totalCurrentLiabilities": "77742000", "otherNonCurrentLiabilities": "221000", "totalNonCurrentLiabilities": "92926000", "cashAndShortTermInvestments": "4171000", "commonStockSharesOutstanding": "7199077", "intangibleAssetsExcludingGoodwill": "66114999", "cashAndCashEquivalentsAtCarryingValue": "4171000", "accumulatedDepreciationAmortizationPPE": "-17062000" }, "cashflow": { "netIncome": "-26753000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-2242000", "operatingCashflow": "-9643000", "capitalExpenditures": "409000", "changeInReceivables": "1896000", "changeInExchangeRate": "None", "cashflowFromFinancing": "12140000", "cashflowFromInvestment": "-409000", "stockBasedCompensation": "129000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2088000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4081000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 39261000, "cost_of_revenue": 32344000, "gross_profit": 6917000, "research_and_development": null, "selling_general_admin": 4338000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1699000, "depreciation_amortisation": 4081000, "ebitda": 2382000, "interest_expense": 9493000, "interest_income": null, "other_non_operating": null, "pretax_income": -11192000, "tax_provision": 15561000, "effective_tax_rate": null, "net_income": -26753000, "net_income_continuing_ops": -26753000, "net_income_to_common": -26753000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4171000, "short_term_investments": null, "net_receivables": 8508000, "inventory": 1247000, "other_current_assets": null, "total_current_assets": 15200000, "net_ppe": null, "goodwill": 13102000, "intangible_assets": 66114999, "goodwill_and_intangibles": 79216999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 144460000, "total_assets": 159660000, "short_term_debt": 72392000, "accounts_payable": 2557000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 77742000, "long_term_debt": 26935000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 92926000, "total_liabilities": 170668000, "total_debt": 99327000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -31852000, "total_equity": -11008000, "shares_outstanding": 7199077, "operating_cash_flow": -9643000, "stock_based_compensation": 129000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 409000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -409000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 12140000, "free_cash_flow": -9234000, "net_change_in_cash": 2088000 }, "raw_data": { "income": { "ebit": "-1699000", "ebitda": "2382000", "netIncome": "-26753000", "grossProfit": "6917000", "depreciation": "None", "totalRevenue": "39261000", "costOfRevenue": "32344000", "interestIncome": "None", "incomeBeforeTax": "-11192000", "interestExpense": "9493000", "operatingIncome": "-1699000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "15561000", "reportedCurrency": "USD", "netInterestIncome": "-9493000", "nonInterestIncome": "None", "operatingExpenses": "8616000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32344000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4081000", "sellingGeneralAndAdministrative": "4338000", "netIncomeFromContinuingOperations": "-26753000" }, "balance": { "goodwill": "13102000", "inventory": "1247000", "commonStock": "72000", "currentDebt": "None", "investments": "None", "totalAssets": "159660000", "longTermDebt": "26935000", "shortTermDebt": "72392000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "66114999", "reportedCurrency": "USD", "retainedEarnings": "-31852000", "totalLiabilities": "170668000", "otherCurrentAssets": "2520999", "totalCurrentAssets": "15200000", "currentLongTermDebt": "68819000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8508000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "144460000", "currentAccountsPayable": "2557000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "51603000", "shortLongTermDebtTotal": "143761000", "totalShareholderEquity": "-11008000", "capitalLeaseObligations": "23749000", "otherCurrentLiabilities": "1258000", "totalCurrentLiabilities": "77742000", "otherNonCurrentLiabilities": "221000", "totalNonCurrentLiabilities": "92926000", "cashAndShortTermInvestments": "4171000", "commonStockSharesOutstanding": "7199077", "intangibleAssetsExcludingGoodwill": "66114999", "cashAndCashEquivalentsAtCarryingValue": "4171000", "accumulatedDepreciationAmortizationPPE": "-17062000" }, "cashflow": { "netIncome": "-26753000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-2242000", "operatingCashflow": "-9643000", "capitalExpenditures": "409000", "changeInReceivables": "1896000", "changeInExchangeRate": "None", "cashflowFromFinancing": "12140000", "cashflowFromInvestment": "-409000", "stockBasedCompensation": "129000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2088000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4081000", "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": "2026-06-06T22:01:18.378210+00:00", "is_restated": false, "income_statement": { "revenue": 40800000, "cost_of_revenue": 4303000, "gross_profit": 36497000, "ebit": 4291000, "ebitda": 5371000, "pretax_income": 3470000, "tax_provision": 1522000, "net_income": 1948000, "net_income_to_common": 1948000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2083000, "total_current_assets": 16093000, "total_assets": 167166000, "short_term_debt": null, "long_term_debt": 77668000, "total_debt": 77668000, "total_liabilities": 127292000, "total_equity": 39874000, "shares_outstanding": 7096460, "goodwill_and_intangibles": 78949000 }, "cash_flow": { "operating_cash_flow": 3613000, "capital_expenditure": 89000, "free_cash_flow": 3702000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 118493, "ticker_id": 7090, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:01:18.378210+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4291000", "ebitda": "5371000", "netIncome": "1948000", "grossProfit": "36497000", "depreciation": "None", "totalRevenue": "40800000", "costOfRevenue": "4303000", "interestIncome": "821000", "incomeBeforeTax": "3470000", "interestExpense": "821000", "operatingIncome": "4291000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1522000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "32206000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4303000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1080000", "sellingGeneralAndAdministrative": "31126000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "11424000", "inventory": "None", "commonStock": "71000", "currentDebt": "None", "investments": "None", "totalAssets": "167166000", "longTermDebt": "77668000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "67525000", "reportedCurrency": "USD", "retainedEarnings": "-2951000", "totalLiabilities": "127292000", "otherCurrentAssets": "-74569000", "totalCurrentAssets": "16093000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "77478000", "currentNetReceivables": "11101000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "151073000", "currentAccountsPayable": "809000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "57902000", "shortLongTermDebtTotal": "81340000", "totalShareholderEquity": "39874000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "18281150", "totalCurrentLiabilities": "20779000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "106513000", "cashAndShortTermInvestments": "2083000", "commonStockSharesOutstanding": "7096460", "intangibleAssetsExcludingGoodwill": "67525000", "cashAndCashEquivalentsAtCarryingValue": "2083000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1948000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3613000", "capitalExpenditures": "89000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "41667000", "cashflowFromInvestment": "-51836400", "stockBasedCompensation": "219000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "22000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1080000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 40800000, "cost_of_revenue": 4303000, "gross_profit": 36497000, "research_and_development": null, "selling_general_admin": 31126000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4291000, "depreciation_amortisation": 1080000, "ebitda": 5371000, "interest_expense": 821000, "interest_income": null, "other_non_operating": null, "pretax_income": 3470000, "tax_provision": 1522000, "effective_tax_rate": null, "net_income": 1948000, "net_income_continuing_ops": null, "net_income_to_common": 1948000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2083000, "short_term_investments": 77478000, "net_receivables": 11101000, "inventory": null, "other_current_assets": null, "total_current_assets": 16093000, "net_ppe": null, "goodwill": 11424000, "intangible_assets": 67525000, "goodwill_and_intangibles": 78949000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 151073000, "total_assets": 167166000, "short_term_debt": null, "accounts_payable": 809000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20779000, "long_term_debt": 77668000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 106513000, "total_liabilities": 127292000, "total_debt": 77668000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2951000, "total_equity": 39874000, "shares_outstanding": 7096460, "operating_cash_flow": 3613000, "stock_based_compensation": 219000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 89000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51836400, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 41667000, "free_cash_flow": 3702000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4291000", "ebitda": "5371000", "netIncome": "1948000", "grossProfit": "36497000", "depreciation": "None", "totalRevenue": "40800000", "costOfRevenue": "4303000", "interestIncome": "821000", "incomeBeforeTax": "3470000", "interestExpense": "821000", "operatingIncome": "4291000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1522000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "32206000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4303000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1080000", "sellingGeneralAndAdministrative": "31126000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "11424000", "inventory": "None", "commonStock": "71000", "currentDebt": "None", "investments": "None", "totalAssets": "167166000", "longTermDebt": "77668000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "67525000", "reportedCurrency": "USD", "retainedEarnings": "-2951000", "totalLiabilities": "127292000", "otherCurrentAssets": "-74569000", "totalCurrentAssets": "16093000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "77478000", "currentNetReceivables": "11101000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "151073000", "currentAccountsPayable": "809000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "57902000", "shortLongTermDebtTotal": "81340000", "totalShareholderEquity": "39874000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "18281150", "totalCurrentLiabilities": "20779000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "106513000", "cashAndShortTermInvestments": "2083000", "commonStockSharesOutstanding": "7096460", "intangibleAssetsExcludingGoodwill": "67525000", "cashAndCashEquivalentsAtCarryingValue": "2083000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1948000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3613000", "capitalExpenditures": "89000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "41667000", "cashflowFromInvestment": "-51836400", "stockBasedCompensation": "219000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "22000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1080000", "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": "2026-06-06T22:01:18.378210+00:00", "is_restated": false, "income_statement": { "revenue": 43091000, "cost_of_revenue": 33830000, "gross_profit": 9261000, "ebit": 6589200, "ebitda": 7924800, "pretax_income": 7887000, "tax_provision": 2518000, "net_income": 5369000, "net_income_to_common": 5369000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2083000, "total_current_assets": 16093000, "total_assets": 167166000, "short_term_debt": 6833000, "long_term_debt": null, "total_debt": 6833000, "total_liabilities": 149402000, "total_equity": 17764000, "shares_outstanding": 7096460, "goodwill_and_intangibles": 78949000 }, "cash_flow": { "operating_cash_flow": 8653000, "capital_expenditure": 190000, "free_cash_flow": 8843000, "dividends_paid": 43082000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 118497, "ticker_id": 7090, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:01:18.378210+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6589200", "ebitda": "7924800", "netIncome": "5369000", "grossProfit": "9261000", "depreciation": "None", "totalRevenue": "43091000", "costOfRevenue": "33830000", "interestIncome": "None", "incomeBeforeTax": "7887000", "interestExpense": "821000", "operatingIncome": "7887000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "2518000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1318000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33830000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1335600", "sellingGeneralAndAdministrative": "31126000", "netIncomeFromContinuingOperations": "5369000" }, "balance": { "goodwill": "11424000", "inventory": "-82776000", "commonStock": "71000", "currentDebt": "None", "investments": "None", "totalAssets": "167166000", "longTermDebt": "None", "shortTermDebt": "6833000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "67525000", "reportedCurrency": "USD", "retainedEarnings": "-2951000", "totalLiabilities": "149402000", "otherCurrentAssets": "2909000", "totalCurrentAssets": "16093000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "77478000", "currentNetReceivables": "11101000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "151073000", "currentAccountsPayable": "11184000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2421000", "shortLongTermDebtTotal": "129594000", "totalShareholderEquity": "17764000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "224000", "totalCurrentLiabilities": "20779000", "otherNonCurrentLiabilities": "1779000", "totalNonCurrentLiabilities": "128622999", "cashAndShortTermInvestments": "2083000", "commonStockSharesOutstanding": "7096460", "intangibleAssetsExcludingGoodwill": "67525000", "cashAndCashEquivalentsAtCarryingValue": "2083000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5369000", "profitLoss": "None", "dividendPayout": "43082000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-935000", "operatingCashflow": "8653000", "capitalExpenditures": "190000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8463000", "cashflowFromInvestment": "-190000", "stockBasedCompensation": "281000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43082000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "22000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1318000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 43091000, "cost_of_revenue": 33830000, "gross_profit": 9261000, "research_and_development": null, "selling_general_admin": 31126000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6589200, "depreciation_amortisation": 1335600, "ebitda": 7924800, "interest_expense": 821000, "interest_income": null, "other_non_operating": null, "pretax_income": 7887000, "tax_provision": 2518000, "effective_tax_rate": null, "net_income": 5369000, "net_income_continuing_ops": 5369000, "net_income_to_common": 5369000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2083000, "short_term_investments": 77478000, "net_receivables": 11101000, "inventory": -82776000, "other_current_assets": null, "total_current_assets": 16093000, "net_ppe": null, "goodwill": 11424000, "intangible_assets": 67525000, "goodwill_and_intangibles": 78949000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 151073000, "total_assets": 167166000, "short_term_debt": 6833000, "accounts_payable": 11184000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20779000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 128622999, "total_liabilities": 149402000, "total_debt": 6833000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2951000, "total_equity": 17764000, "shares_outstanding": 7096460, "operating_cash_flow": 8653000, "stock_based_compensation": 281000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 190000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -190000, "dividends_paid": 43082000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8463000, "free_cash_flow": 8843000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6589200", "ebitda": "7924800", "netIncome": "5369000", "grossProfit": "9261000", "depreciation": "None", "totalRevenue": "43091000", "costOfRevenue": "33830000", "interestIncome": "None", "incomeBeforeTax": "7887000", "interestExpense": "821000", "operatingIncome": "7887000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "2518000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1318000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33830000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1335600", "sellingGeneralAndAdministrative": "31126000", "netIncomeFromContinuingOperations": "5369000" }, "balance": { "goodwill": "11424000", "inventory": "-82776000", "commonStock": "71000", "currentDebt": "None", "investments": "None", "totalAssets": "167166000", "longTermDebt": "None", "shortTermDebt": "6833000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "67525000", "reportedCurrency": "USD", "retainedEarnings": "-2951000", "totalLiabilities": "149402000", "otherCurrentAssets": "2909000", "totalCurrentAssets": "16093000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "77478000", "currentNetReceivables": "11101000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "151073000", "currentAccountsPayable": "11184000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2421000", "shortLongTermDebtTotal": "129594000", "totalShareholderEquity": "17764000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "224000", "totalCurrentLiabilities": "20779000", "otherNonCurrentLiabilities": "1779000", "totalNonCurrentLiabilities": "128622999", "cashAndShortTermInvestments": "2083000", "commonStockSharesOutstanding": "7096460", "intangibleAssetsExcludingGoodwill": "67525000", "cashAndCashEquivalentsAtCarryingValue": "2083000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5369000", "profitLoss": "None", "dividendPayout": "43082000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-935000", "operatingCashflow": "8653000", "capitalExpenditures": "190000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8463000", "cashflowFromInvestment": "-190000", "stockBasedCompensation": "281000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43082000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "22000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1318000", "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": "2026-06-06T22:01:18.378210+00:00", "is_restated": false, "income_statement": { "revenue": 31386000, "cost_of_revenue": 36498000, "gross_profit": -5112000, "ebit": -3925000, "ebitda": -2249000, "pretax_income": -8046000, "tax_provision": 1322000, "net_income": -9368000, "net_income_to_common": -9368000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3109000, "total_current_assets": 33856000, "total_assets": 274901000, "short_term_debt": 16399000, "long_term_debt": 64114000, "total_debt": 80513000, "total_liabilities": 239048000, "total_equity": 35853000, "shares_outstanding": 81672000, "goodwill_and_intangibles": 180402000 }, "cash_flow": { "operating_cash_flow": -2035000, "capital_expenditure": 124000, "free_cash_flow": -1911000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 118461, "ticker_id": 7090, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:01:18.378210+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3925000", "ebitda": "-2249000", "netIncome": "-9368000", "grossProfit": "-5112000", "depreciation": "None", "totalRevenue": "31386000", "costOfRevenue": "36498000", "interestIncome": "None", "incomeBeforeTax": "-8046000", "interestExpense": "3940000", "operatingIncome": "-3925000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1322000", "reportedCurrency": "USD", "netInterestIncome": "-3940000", "nonInterestIncome": "None", "operatingExpenses": "-1187000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36498000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1676000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-9368000" }, "balance": { "goodwill": "8403000", "inventory": "None", "commonStock": "817000", "currentDebt": "None", "investments": "None", "totalAssets": "274901000", "longTermDebt": "64114000", "shortTermDebt": "16399000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "171999000", "reportedCurrency": "USD", "retainedEarnings": "-104140000", "totalLiabilities": "239048000", "otherCurrentAssets": "3962000", "totalCurrentAssets": "33856000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26785000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "241045000", "currentAccountsPayable": "41015000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "154801000", "totalShareholderEquity": "35853000", "capitalLeaseObligations": "35266000", "otherCurrentLiabilities": "17630000", "totalCurrentLiabilities": "88796000", "otherNonCurrentLiabilities": "4719000", "totalNonCurrentLiabilities": "150252000", "cashAndShortTermInvestments": "3109000", "commonStockSharesOutstanding": "81672000", "intangibleAssetsExcludingGoodwill": "171999000", "cashAndCashEquivalentsAtCarryingValue": "3109000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9368000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2035000", "capitalExpenditures": "124000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-133000", "cashflowFromInvestment": "172000", "stockBasedCompensation": "None", "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": "1676000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 31386000, "cost_of_revenue": 36498000, "gross_profit": -5112000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3925000, "depreciation_amortisation": 1676000, "ebitda": -2249000, "interest_expense": 3940000, "interest_income": null, "other_non_operating": null, "pretax_income": -8046000, "tax_provision": 1322000, "effective_tax_rate": null, "net_income": -9368000, "net_income_continuing_ops": -9368000, "net_income_to_common": -9368000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3109000, "short_term_investments": null, "net_receivables": 26785000, "inventory": null, "other_current_assets": null, "total_current_assets": 33856000, "net_ppe": null, "goodwill": 8403000, "intangible_assets": 171999000, "goodwill_and_intangibles": 180402000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 241045000, "total_assets": 274901000, "short_term_debt": 16399000, "accounts_payable": 41015000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 88796000, "long_term_debt": 64114000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 150252000, "total_liabilities": 239048000, "total_debt": 80513000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -104140000, "total_equity": 35853000, "shares_outstanding": 81672000, "operating_cash_flow": -2035000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 124000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 172000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -133000, "free_cash_flow": -1911000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3925000", "ebitda": "-2249000", "netIncome": "-9368000", "grossProfit": "-5112000", "depreciation": "None", "totalRevenue": "31386000", "costOfRevenue": "36498000", "interestIncome": "None", "incomeBeforeTax": "-8046000", "interestExpense": "3940000", "operatingIncome": "-3925000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1322000", "reportedCurrency": "USD", "netInterestIncome": "-3940000", "nonInterestIncome": "None", "operatingExpenses": "-1187000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36498000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1676000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-9368000" }, "balance": { "goodwill": "8403000", "inventory": "None", "commonStock": "817000", "currentDebt": "None", "investments": "None", "totalAssets": "274901000", "longTermDebt": "64114000", "shortTermDebt": "16399000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "171999000", "reportedCurrency": "USD", "retainedEarnings": "-104140000", "totalLiabilities": "239048000", "otherCurrentAssets": "3962000", "totalCurrentAssets": "33856000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26785000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "241045000", "currentAccountsPayable": "41015000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "154801000", "totalShareholderEquity": "35853000", "capitalLeaseObligations": "35266000", "otherCurrentLiabilities": "17630000", "totalCurrentLiabilities": "88796000", "otherNonCurrentLiabilities": "4719000", "totalNonCurrentLiabilities": "150252000", "cashAndShortTermInvestments": "3109000", "commonStockSharesOutstanding": "81672000", "intangibleAssetsExcludingGoodwill": "171999000", "cashAndCashEquivalentsAtCarryingValue": "3109000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9368000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2035000", "capitalExpenditures": "124000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-133000", "cashflowFromInvestment": "172000", "stockBasedCompensation": "None", "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": "1676000", "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": "2026-06-06T22:01:18.378210+00:00", "is_restated": false, "income_statement": { "revenue": 38664000, "cost_of_revenue": -105134000, "gross_profit": 38664000, "ebit": -28327000, "ebitda": -26634000, "pretax_income": -32282000, "tax_provision": 54000, "net_income": -32336000, "net_income_to_common": -32336000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5109000, "total_current_assets": 42073000, "total_assets": 291058000, "short_term_debt": 16746000, "long_term_debt": 63284000, "total_debt": 80030000, "total_liabilities": 244744000, "total_equity": 46314000, "shares_outstanding": 79392000, "goodwill_and_intangibles": 181122000 }, "cash_flow": { "operating_cash_flow": 32000, "capital_expenditure": 492000, "free_cash_flow": 524000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 118462, "ticker_id": 7090, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:01:18.378210+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-28327000", "ebitda": "-26634000", "netIncome": "-32336000", "grossProfit": "38664000", "depreciation": "None", "totalRevenue": "38664000", "costOfRevenue": "-105134000", "interestIncome": "None", "incomeBeforeTax": "-32282000", "interestExpense": "3955000", "operatingIncome": "-6204000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "54000", "reportedCurrency": "USD", "netInterestIncome": "-3955000", "nonInterestIncome": "None", "operatingExpenses": "44868000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-105134000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1693000", "sellingGeneralAndAdministrative": "3147000", "netIncomeFromContinuingOperations": "-32336000" }, "balance": { "goodwill": "8403000", "inventory": "None", "commonStock": "817000", "currentDebt": "None", "investments": "None", "totalAssets": "291058000", "longTermDebt": "63284000", "shortTermDebt": "16746000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "172719000", "reportedCurrency": "USD", "retainedEarnings": "-94772000", "totalLiabilities": "244744000", "otherCurrentAssets": "3638000", "totalCurrentAssets": "42073000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33326000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "248985000", "currentAccountsPayable": "36913000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "116037000", "totalShareholderEquity": "46314000", "capitalLeaseObligations": "42753000", "otherCurrentLiabilities": "22836000", "totalCurrentLiabilities": "91065000", "otherNonCurrentLiabilities": "4682000", "totalNonCurrentLiabilities": "153679000", "cashAndShortTermInvestments": "5109000", "commonStockSharesOutstanding": "79392000", "intangibleAssetsExcludingGoodwill": "172719000", "cashAndCashEquivalentsAtCarryingValue": "5109000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32336000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "32000", "capitalExpenditures": "492000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-670000", "cashflowFromInvestment": "-492000", "stockBasedCompensation": "-77000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "38000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1693000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 38664000, "cost_of_revenue": -105134000, "gross_profit": 38664000, "research_and_development": null, "selling_general_admin": 3147000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -28327000, "depreciation_amortisation": 1693000, "ebitda": -26634000, "interest_expense": 3955000, "interest_income": null, "other_non_operating": null, "pretax_income": -32282000, "tax_provision": 54000, "effective_tax_rate": null, "net_income": -32336000, "net_income_continuing_ops": -32336000, "net_income_to_common": -32336000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5109000, "short_term_investments": null, "net_receivables": 33326000, "inventory": null, "other_current_assets": null, "total_current_assets": 42073000, "net_ppe": null, "goodwill": 8403000, "intangible_assets": 172719000, "goodwill_and_intangibles": 181122000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 248985000, "total_assets": 291058000, "short_term_debt": 16746000, "accounts_payable": 36913000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 91065000, "long_term_debt": 63284000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 153679000, "total_liabilities": 244744000, "total_debt": 80030000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -94772000, "total_equity": 46314000, "shares_outstanding": 79392000, "operating_cash_flow": 32000, "stock_based_compensation": -77000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 492000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -492000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -670000, "free_cash_flow": 524000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-28327000", "ebitda": "-26634000", "netIncome": "-32336000", "grossProfit": "38664000", "depreciation": "None", "totalRevenue": "38664000", "costOfRevenue": "-105134000", "interestIncome": "None", "incomeBeforeTax": "-32282000", "interestExpense": "3955000", "operatingIncome": "-6204000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "54000", "reportedCurrency": "USD", "netInterestIncome": "-3955000", "nonInterestIncome": "None", "operatingExpenses": "44868000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-105134000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1693000", "sellingGeneralAndAdministrative": "3147000", "netIncomeFromContinuingOperations": "-32336000" }, "balance": { "goodwill": "8403000", "inventory": "None", "commonStock": "817000", "currentDebt": "None", "investments": "None", "totalAssets": "291058000", "longTermDebt": "63284000", "shortTermDebt": "16746000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "172719000", "reportedCurrency": "USD", "retainedEarnings": "-94772000", "totalLiabilities": "244744000", "otherCurrentAssets": "3638000", "totalCurrentAssets": "42073000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33326000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "248985000", "currentAccountsPayable": "36913000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "116037000", "totalShareholderEquity": "46314000", "capitalLeaseObligations": "42753000", "otherCurrentLiabilities": "22836000", "totalCurrentLiabilities": "91065000", "otherNonCurrentLiabilities": "4682000", "totalNonCurrentLiabilities": "153679000", "cashAndShortTermInvestments": "5109000", "commonStockSharesOutstanding": "79392000", "intangibleAssetsExcludingGoodwill": "172719000", "cashAndCashEquivalentsAtCarryingValue": "5109000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32336000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "32000", "capitalExpenditures": "492000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-670000", "cashflowFromInvestment": "-492000", "stockBasedCompensation": "-77000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "38000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1693000", "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": "2026-06-06T22:01:18.378210+00:00", "is_restated": false, "income_statement": { "revenue": 35398000, "cost_of_revenue": 39464000, "gross_profit": -4066000, "ebit": -13678000, "ebitda": -11994000, "pretax_income": -17609000, "tax_provision": 282000, "net_income": -17891000, "net_income_to_common": -17891000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6245000, "total_current_assets": 44201000, "total_assets": 319391000, "short_term_debt": 17442000, "long_term_debt": 62477000, "total_debt": 79919000, "total_liabilities": 232733000, "total_equity": 86658000, "shares_outstanding": 81724000, "goodwill_and_intangibles": 204940000 }, "cash_flow": { "operating_cash_flow": 2831000, "capital_expenditure": 5000, "free_cash_flow": 2836000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 118464, "ticker_id": 7090, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:01:18.378210+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13678000", "ebitda": "-11994000", "netIncome": "-17891000", "grossProfit": "-4066000", "depreciation": "None", "totalRevenue": "35398000", "costOfRevenue": "39464000", "interestIncome": "None", "incomeBeforeTax": "-17609000", "interestExpense": "3931000", "operatingIncome": "-7091000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "282000", "reportedCurrency": "USD", "netInterestIncome": "-3931000", "nonInterestIncome": "None", "operatingExpenses": "3025000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39464000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1684000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-17891000" }, "balance": { "goodwill": "28338000", "inventory": "None", "commonStock": "818000", "currentDebt": "None", "investments": "None", "totalAssets": "319391000", "longTermDebt": "62477000", "shortTermDebt": "17442000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "176602000", "reportedCurrency": "USD", "retainedEarnings": "-62436000", "totalLiabilities": "232733000", "otherCurrentAssets": "3239000", "totalCurrentAssets": "44201000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34717000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "275190000", "currentAccountsPayable": "54556000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "157796000", "totalShareholderEquity": "86658000", "capitalLeaseObligations": "45524000", "otherCurrentLiabilities": "699000", "totalCurrentLiabilities": "88042000", "otherNonCurrentLiabilities": "482000", "totalNonCurrentLiabilities": "144691000", "cashAndShortTermInvestments": "6245000", "commonStockSharesOutstanding": "81724000", "intangibleAssetsExcludingGoodwill": "176602000", "cashAndCashEquivalentsAtCarryingValue": "6245000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16481000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2831000", "capitalExpenditures": "5000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44000", "cashflowFromInvestment": "-5000", "stockBasedCompensation": "9000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1684000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 35398000, "cost_of_revenue": 39464000, "gross_profit": -4066000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13678000, "depreciation_amortisation": 1684000, "ebitda": -11994000, "interest_expense": 3931000, "interest_income": null, "other_non_operating": null, "pretax_income": -17609000, "tax_provision": 282000, "effective_tax_rate": null, "net_income": -17891000, "net_income_continuing_ops": -17891000, "net_income_to_common": -17891000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6245000, "short_term_investments": null, "net_receivables": 34717000, "inventory": null, "other_current_assets": null, "total_current_assets": 44201000, "net_ppe": null, "goodwill": 28338000, "intangible_assets": 176602000, "goodwill_and_intangibles": 204940000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 275190000, "total_assets": 319391000, "short_term_debt": 17442000, "accounts_payable": 54556000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 88042000, "long_term_debt": 62477000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 144691000, "total_liabilities": 232733000, "total_debt": 79919000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -62436000, "total_equity": 86658000, "shares_outstanding": 81724000, "operating_cash_flow": 2831000, "stock_based_compensation": 9000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -44000, "free_cash_flow": 2836000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13678000", "ebitda": "-11994000", "netIncome": "-17891000", "grossProfit": "-4066000", "depreciation": "None", "totalRevenue": "35398000", "costOfRevenue": "39464000", "interestIncome": "None", "incomeBeforeTax": "-17609000", "interestExpense": "3931000", "operatingIncome": "-7091000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "282000", "reportedCurrency": "USD", "netInterestIncome": "-3931000", "nonInterestIncome": "None", "operatingExpenses": "3025000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39464000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1684000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-17891000" }, "balance": { "goodwill": "28338000", "inventory": "None", "commonStock": "818000", "currentDebt": "None", "investments": "None", "totalAssets": "319391000", "longTermDebt": "62477000", "shortTermDebt": "17442000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "176602000", "reportedCurrency": "USD", "retainedEarnings": "-62436000", "totalLiabilities": "232733000", "otherCurrentAssets": "3239000", "totalCurrentAssets": "44201000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34717000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "275190000", "currentAccountsPayable": "54556000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "157796000", "totalShareholderEquity": "86658000", "capitalLeaseObligations": "45524000", "otherCurrentLiabilities": "699000", "totalCurrentLiabilities": "88042000", "otherNonCurrentLiabilities": "482000", "totalNonCurrentLiabilities": "144691000", "cashAndShortTermInvestments": "6245000", "commonStockSharesOutstanding": "81724000", "intangibleAssetsExcludingGoodwill": "176602000", "cashAndCashEquivalentsAtCarryingValue": "6245000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16481000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2831000", "capitalExpenditures": "5000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44000", "cashflowFromInvestment": "-5000", "stockBasedCompensation": "9000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1684000", "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": "2026-06-06T22:01:18.378210+00:00", "is_restated": false, "income_statement": { "revenue": 31245000, "cost_of_revenue": 34774000, "gross_profit": -3529000, "ebit": -4666000, "ebitda": -2969000, "pretax_income": -8521000, "tax_provision": 279000, "net_income": -9078000, "net_income_to_common": -9078000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2936000, "total_current_assets": 37258000, "total_assets": 315150000, "short_term_debt": 12428000, "long_term_debt": 66698000, "total_debt": 79126000, "total_liabilities": 217899000, "total_equity": 97251000, "shares_outstanding": 79719000, "goodwill_and_intangibles": 205660000 }, "cash_flow": { "operating_cash_flow": -2950000, "capital_expenditure": 222000, "free_cash_flow": -2728000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 118465, "ticker_id": 7090, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:01:18.378210+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4666000", "ebitda": "-2969000", "netIncome": "-9078000", "grossProfit": "-3529000", "depreciation": "None", "totalRevenue": "31245000", "costOfRevenue": "34774000", "interestIncome": "None", "incomeBeforeTax": "-8521000", "interestExpense": "3855000", "operatingIncome": "-6780000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "279000", "reportedCurrency": "USD", "netInterestIncome": "-3855000", "nonInterestIncome": "None", "operatingExpenses": "3251000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34774000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1697000", "sellingGeneralAndAdministrative": "1554000", "netIncomeFromContinuingOperations": "-8800000" }, "balance": { "goodwill": "28338000", "inventory": "None", "commonStock": "537000", "currentDebt": "None", "investments": "None", "totalAssets": "315150000", "longTermDebt": "66698000", "shortTermDebt": "12428000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "177322000", "reportedCurrency": "USD", "retainedEarnings": "-45955000", "totalLiabilities": "217899000", "otherCurrentAssets": "2111000", "totalCurrentAssets": "37258000", "currentLongTermDebt": "5000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32211000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "277892000", "currentAccountsPayable": "41508000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "156183000", "totalShareholderEquity": "97251000", "capitalLeaseObligations": "46157000", "otherCurrentLiabilities": "694000", "totalCurrentLiabilities": "70055000", "otherNonCurrentLiabilities": "473000", "totalNonCurrentLiabilities": "147844000", "cashAndShortTermInvestments": "2936000", "commonStockSharesOutstanding": "79719000", "intangibleAssetsExcludingGoodwill": "177322000", "cashAndCashEquivalentsAtCarryingValue": "2936000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2950000", "capitalExpenditures": "222000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-152000", "cashflowFromInvestment": "-222000", "stockBasedCompensation": "30000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1697000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 31245000, "cost_of_revenue": 34774000, "gross_profit": -3529000, "research_and_development": null, "selling_general_admin": 1554000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4666000, "depreciation_amortisation": 1697000, "ebitda": -2969000, "interest_expense": 3855000, "interest_income": null, "other_non_operating": null, "pretax_income": -8521000, "tax_provision": 279000, "effective_tax_rate": null, "net_income": -9078000, "net_income_continuing_ops": -8800000, "net_income_to_common": -9078000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2936000, "short_term_investments": null, "net_receivables": 32211000, "inventory": null, "other_current_assets": null, "total_current_assets": 37258000, "net_ppe": null, "goodwill": 28338000, "intangible_assets": 177322000, "goodwill_and_intangibles": 205660000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 277892000, "total_assets": 315150000, "short_term_debt": 12428000, "accounts_payable": 41508000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 70055000, "long_term_debt": 66698000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 147844000, "total_liabilities": 217899000, "total_debt": 79126000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -45955000, "total_equity": 97251000, "shares_outstanding": 79719000, "operating_cash_flow": -2950000, "stock_based_compensation": 30000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 222000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -222000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -152000, "free_cash_flow": -2728000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4666000", "ebitda": "-2969000", "netIncome": "-9078000", "grossProfit": "-3529000", "depreciation": "None", "totalRevenue": "31245000", "costOfRevenue": "34774000", "interestIncome": "None", "incomeBeforeTax": "-8521000", "interestExpense": "3855000", "operatingIncome": "-6780000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "279000", "reportedCurrency": "USD", "netInterestIncome": "-3855000", "nonInterestIncome": "None", "operatingExpenses": "3251000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34774000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1697000", "sellingGeneralAndAdministrative": "1554000", "netIncomeFromContinuingOperations": "-8800000" }, "balance": { "goodwill": "28338000", "inventory": "None", "commonStock": "537000", "currentDebt": "None", "investments": "None", "totalAssets": "315150000", "longTermDebt": "66698000", "shortTermDebt": "12428000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "177322000", "reportedCurrency": "USD", "retainedEarnings": "-45955000", "totalLiabilities": "217899000", "otherCurrentAssets": "2111000", "totalCurrentAssets": "37258000", "currentLongTermDebt": "5000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32211000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "277892000", "currentAccountsPayable": "41508000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "156183000", "totalShareholderEquity": "97251000", "capitalLeaseObligations": "46157000", "otherCurrentLiabilities": "694000", "totalCurrentLiabilities": "70055000", "otherNonCurrentLiabilities": "473000", "totalNonCurrentLiabilities": "147844000", "cashAndShortTermInvestments": "2936000", "commonStockSharesOutstanding": "79719000", "intangibleAssetsExcludingGoodwill": "177322000", "cashAndCashEquivalentsAtCarryingValue": "2936000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2950000", "capitalExpenditures": "222000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-152000", "cashflowFromInvestment": "-222000", "stockBasedCompensation": "30000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1697000", "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": "2026-06-06T22:01:18.378210+00:00", "is_restated": false, "income_statement": { "revenue": 28030000, "cost_of_revenue": 29212000, "gross_profit": -1182000, "ebit": -4572000, "ebitda": -2803000, "pretax_income": -8326000, "tax_provision": 280000, "net_income": -8803000, "net_income_to_common": -8803000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6270000, "total_current_assets": 37966000, "total_assets": 317655000, "short_term_debt": 7198000, "long_term_debt": 70915000, "total_debt": 78113000, "total_liabilities": 211604000, "total_equity": 85452000, "shares_outstanding": 74452000, "goodwill_and_intangibles": 206398000 }, "cash_flow": { "operating_cash_flow": 2057000, "capital_expenditure": 55000, "free_cash_flow": 2112000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 118466, "ticker_id": 7090, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:01:18.378210+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4572000", "ebitda": "-2803000", "netIncome": "-8803000", "grossProfit": "-1182000", "depreciation": "None", "totalRevenue": "28030000", "costOfRevenue": "29212000", "interestIncome": "None", "incomeBeforeTax": "-8326000", "interestExpense": "3754000", "operatingIncome": "-4544000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "280000", "reportedCurrency": "USD", "netInterestIncome": "-3754000", "nonInterestIncome": "None", "operatingExpenses": "3362000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29212000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1769000", "sellingGeneralAndAdministrative": "1593000", "netIncomeFromContinuingOperations": "-8606000" }, "balance": { "goodwill": "28338000", "inventory": "None", "commonStock": "466000", "currentDebt": "None", "investments": "None", "totalAssets": "317655000", "longTermDebt": "70915000", "shortTermDebt": "7198000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "178060000", "reportedCurrency": "USD", "retainedEarnings": "-36877000", "totalLiabilities": "211604000", "otherCurrentAssets": "1709000", "totalCurrentAssets": "37966000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29987000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "279688999", "currentAccountsPayable": "38511000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "154069000", "totalShareholderEquity": "85452000", "capitalLeaseObligations": "46240000", "otherCurrentLiabilities": "773000", "totalCurrentLiabilities": "60892000", "otherNonCurrentLiabilities": "463000", "totalNonCurrentLiabilities": "150712000", "cashAndShortTermInvestments": "6270000", "commonStockSharesOutstanding": "74452000", "intangibleAssetsExcludingGoodwill": "178060000", "cashAndCashEquivalentsAtCarryingValue": "6270000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8606000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2057000", "capitalExpenditures": "55000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-168000", "cashflowFromInvestment": "-55000", "stockBasedCompensation": "38000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1769000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 28030000, "cost_of_revenue": 29212000, "gross_profit": -1182000, "research_and_development": null, "selling_general_admin": 1593000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4572000, "depreciation_amortisation": 1769000, "ebitda": -2803000, "interest_expense": 3754000, "interest_income": null, "other_non_operating": null, "pretax_income": -8326000, "tax_provision": 280000, "effective_tax_rate": null, "net_income": -8803000, "net_income_continuing_ops": -8606000, "net_income_to_common": -8803000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6270000, "short_term_investments": null, "net_receivables": 29987000, "inventory": null, "other_current_assets": null, "total_current_assets": 37966000, "net_ppe": null, "goodwill": 28338000, "intangible_assets": 178060000, "goodwill_and_intangibles": 206398000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 279688999, "total_assets": 317655000, "short_term_debt": 7198000, "accounts_payable": 38511000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 60892000, "long_term_debt": 70915000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 150712000, "total_liabilities": 211604000, "total_debt": 78113000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -36877000, "total_equity": 85452000, "shares_outstanding": 74452000, "operating_cash_flow": 2057000, "stock_based_compensation": 38000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -55000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -168000, "free_cash_flow": 2112000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4572000", "ebitda": "-2803000", "netIncome": "-8803000", "grossProfit": "-1182000", "depreciation": "None", "totalRevenue": "28030000", "costOfRevenue": "29212000", "interestIncome": "None", "incomeBeforeTax": "-8326000", "interestExpense": "3754000", "operatingIncome": "-4544000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "280000", "reportedCurrency": "USD", "netInterestIncome": "-3754000", "nonInterestIncome": "None", "operatingExpenses": "3362000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29212000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1769000", "sellingGeneralAndAdministrative": "1593000", "netIncomeFromContinuingOperations": "-8606000" }, "balance": { "goodwill": "28338000", "inventory": "None", "commonStock": "466000", "currentDebt": "None", "investments": "None", "totalAssets": "317655000", "longTermDebt": "70915000", "shortTermDebt": "7198000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "178060000", "reportedCurrency": "USD", "retainedEarnings": "-36877000", "totalLiabilities": "211604000", "otherCurrentAssets": "1709000", "totalCurrentAssets": "37966000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29987000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "279688999", "currentAccountsPayable": "38511000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "154069000", "totalShareholderEquity": "85452000", "capitalLeaseObligations": "46240000", "otherCurrentLiabilities": "773000", "totalCurrentLiabilities": "60892000", "otherNonCurrentLiabilities": "463000", "totalNonCurrentLiabilities": "150712000", "cashAndShortTermInvestments": "6270000", "commonStockSharesOutstanding": "74452000", "intangibleAssetsExcludingGoodwill": "178060000", "cashAndCashEquivalentsAtCarryingValue": "6270000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8606000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2057000", "capitalExpenditures": "55000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-168000", "cashflowFromInvestment": "-55000", "stockBasedCompensation": "38000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1769000", "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": "2026-06-06T22:01:18.378210+00:00", "is_restated": false, "income_statement": { "revenue": 32805000, "cost_of_revenue": 32681000, "gross_profit": 124000, "ebit": -4534000, "ebitda": null, "pretax_income": -4532000, "tax_provision": null, "net_income": -5550000, "net_income_to_common": -5550000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4443000, "total_current_assets": 39276000, "total_assets": 325501000, "short_term_debt": null, "long_term_debt": 70172000, "total_debt": 70172000, "total_liabilities": 242980000, "total_equity": 62119000, "shares_outstanding": 46687300, "goodwill_and_intangibles": 207227000 }, "cash_flow": { "operating_cash_flow": 10869000, "capital_expenditure": 403000, "free_cash_flow": 11272000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 118467, "ticker_id": 7090, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:01:18.378210+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-5550000", "grossProfit": "124000", "depreciation": "None", "totalRevenue": "32805000", "costOfRevenue": "32681000", "interestIncome": "None", "incomeBeforeTax": "-4532000", "interestExpense": "3945000", "operatingIncome": "-4534000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-3945000", "nonInterestIncome": "None", "operatingExpenses": "37339000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32681000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-4244000" }, "balance": { "goodwill": "28338000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "325501000", "longTermDebt": "70172000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "178889000", "reportedCurrency": "USD", "retainedEarnings": "-28074000", "totalLiabilities": "242980000", "otherCurrentAssets": "4088000", "totalCurrentAssets": "39276000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30745000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "286225000", "currentAccountsPayable": "13832000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "62119000", "capitalLeaseObligations": "44035000", "otherCurrentLiabilities": "1510000", "totalCurrentLiabilities": "57291000", "otherNonCurrentLiabilities": "9720000", "totalNonCurrentLiabilities": "185689000", "cashAndShortTermInvestments": "4443000", "commonStockSharesOutstanding": "46687300", "intangibleAssetsExcludingGoodwill": "178889000", "cashAndCashEquivalentsAtCarryingValue": "4443000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5550000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10869000", "capitalExpenditures": "403000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7519000", "cashflowFromInvestment": "None", "stockBasedCompensation": "-299000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1953000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 32805000, "cost_of_revenue": 32681000, "gross_profit": 124000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4534000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 3945000, "interest_income": null, "other_non_operating": null, "pretax_income": -4532000, "tax_provision": null, "effective_tax_rate": null, "net_income": -5550000, "net_income_continuing_ops": -4244000, "net_income_to_common": -5550000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4443000, "short_term_investments": null, "net_receivables": 30745000, "inventory": null, "other_current_assets": null, "total_current_assets": 39276000, "net_ppe": null, "goodwill": 28338000, "intangible_assets": 178889000, "goodwill_and_intangibles": 207227000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 286225000, "total_assets": 325501000, "short_term_debt": null, "accounts_payable": 13832000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 57291000, "long_term_debt": 70172000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 185689000, "total_liabilities": 242980000, "total_debt": 70172000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -28074000, "total_equity": 62119000, "shares_outstanding": 46687300, "operating_cash_flow": 10869000, "stock_based_compensation": -299000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 403000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7519000, "free_cash_flow": 11272000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-5550000", "grossProfit": "124000", "depreciation": "None", "totalRevenue": "32805000", "costOfRevenue": "32681000", "interestIncome": "None", "incomeBeforeTax": "-4532000", "interestExpense": "3945000", "operatingIncome": "-4534000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-3945000", "nonInterestIncome": "None", "operatingExpenses": "37339000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32681000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-4244000" }, "balance": { "goodwill": "28338000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "325501000", "longTermDebt": "70172000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "178889000", "reportedCurrency": "USD", "retainedEarnings": "-28074000", "totalLiabilities": "242980000", "otherCurrentAssets": "4088000", "totalCurrentAssets": "39276000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30745000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "286225000", "currentAccountsPayable": "13832000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "62119000", "capitalLeaseObligations": "44035000", "otherCurrentLiabilities": "1510000", "totalCurrentLiabilities": "57291000", "otherNonCurrentLiabilities": "9720000", "totalNonCurrentLiabilities": "185689000", "cashAndShortTermInvestments": "4443000", "commonStockSharesOutstanding": "46687300", "intangibleAssetsExcludingGoodwill": "178889000", "cashAndCashEquivalentsAtCarryingValue": "4443000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5550000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10869000", "capitalExpenditures": "403000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7519000", "cashflowFromInvestment": "None", "stockBasedCompensation": "-299000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1953000", "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": "2026-06-06T22:01:18.378210+00:00", "is_restated": false, "income_statement": { "revenue": 29859000, "cost_of_revenue": 32672000, "gross_profit": -2813000, "ebit": 58542000, "ebitda": 60283000, "pretax_income": 55268000, "tax_provision": 342000, "net_income": 54287000, "net_income_to_common": 54287000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7673000, "total_current_assets": 42491000, "total_assets": 338357000, "short_term_debt": 13257000, "long_term_debt": 69434000, "total_debt": 82691000, "total_liabilities": 251350000, "total_equity": 67911000, "shares_outstanding": 84177000, "goodwill_and_intangibles": 205778000 }, "cash_flow": { "operating_cash_flow": -6020000, "capital_expenditure": 475000, "free_cash_flow": -5545000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 118469, "ticker_id": 7090, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:01:18.378210+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "58542000", "ebitda": "60283000", "netIncome": "54287000", "grossProfit": "-2813000", "depreciation": "None", "totalRevenue": "29859000", "costOfRevenue": "32672000", "interestIncome": "None", "incomeBeforeTax": "55268000", "interestExpense": "3274000", "operatingIncome": "-6873000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "342000", "reportedCurrency": "USD", "netInterestIncome": "-3274000", "nonInterestIncome": "None", "operatingExpenses": "4060000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32672000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1741000", "sellingGeneralAndAdministrative": "2319000", "netIncomeFromContinuingOperations": "54926000" }, "balance": { "goodwill": "14965000", "inventory": "None", "commonStock": "467000", "currentDebt": "None", "investments": "None", "totalAssets": "338357000", "longTermDebt": "69434000", "shortTermDebt": "13257000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "190813000", "reportedCurrency": "USD", "retainedEarnings": "-22524000", "totalLiabilities": "251350000", "otherCurrentAssets": "2570000", "totalCurrentAssets": "42491000", "currentLongTermDebt": "6458000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32247999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "295866000", "currentAccountsPayable": "31106000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "159731000", "totalShareholderEquity": "67911000", "capitalLeaseObligations": "49597000", "otherCurrentLiabilities": "2506000", "totalCurrentLiabilities": "59685000", "otherNonCurrentLiabilities": "662000", "totalNonCurrentLiabilities": "191665000", "cashAndShortTermInvestments": "7673000", "commonStockSharesOutstanding": "84177000", "intangibleAssetsExcludingGoodwill": "190813000", "cashAndCashEquivalentsAtCarryingValue": "7673000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54926000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-6020000", "capitalExpenditures": "475000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4409000", "cashflowFromInvestment": "-621000", "stockBasedCompensation": "154000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-182000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1741000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 29859000, "cost_of_revenue": 32672000, "gross_profit": -2813000, "research_and_development": null, "selling_general_admin": 2319000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 58542000, "depreciation_amortisation": 1741000, "ebitda": 60283000, "interest_expense": 3274000, "interest_income": null, "other_non_operating": null, "pretax_income": 55268000, "tax_provision": 342000, "effective_tax_rate": null, "net_income": 54287000, "net_income_continuing_ops": 54926000, "net_income_to_common": 54287000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7673000, "short_term_investments": null, "net_receivables": 32247999, "inventory": null, "other_current_assets": null, "total_current_assets": 42491000, "net_ppe": null, "goodwill": 14965000, "intangible_assets": 190813000, "goodwill_and_intangibles": 205778000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 295866000, "total_assets": 338357000, "short_term_debt": 13257000, "accounts_payable": 31106000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 59685000, "long_term_debt": 69434000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 191665000, "total_liabilities": 251350000, "total_debt": 82691000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -22524000, "total_equity": 67911000, "shares_outstanding": 84177000, "operating_cash_flow": -6020000, "stock_based_compensation": 154000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 475000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -621000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4409000, "free_cash_flow": -5545000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "58542000", "ebitda": "60283000", "netIncome": "54287000", "grossProfit": "-2813000", "depreciation": "None", "totalRevenue": "29859000", "costOfRevenue": "32672000", "interestIncome": "None", "incomeBeforeTax": "55268000", "interestExpense": "3274000", "operatingIncome": "-6873000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "342000", "reportedCurrency": "USD", "netInterestIncome": "-3274000", "nonInterestIncome": "None", "operatingExpenses": "4060000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32672000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1741000", "sellingGeneralAndAdministrative": "2319000", "netIncomeFromContinuingOperations": "54926000" }, "balance": { "goodwill": "14965000", "inventory": "None", "commonStock": "467000", "currentDebt": "None", "investments": "None", "totalAssets": "338357000", "longTermDebt": "69434000", "shortTermDebt": "13257000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "190813000", "reportedCurrency": "USD", "retainedEarnings": "-22524000", "totalLiabilities": "251350000", "otherCurrentAssets": "2570000", "totalCurrentAssets": "42491000", "currentLongTermDebt": "6458000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32247999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "295866000", "currentAccountsPayable": "31106000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "159731000", "totalShareholderEquity": "67911000", "capitalLeaseObligations": "49597000", "otherCurrentLiabilities": "2506000", "totalCurrentLiabilities": "59685000", "otherNonCurrentLiabilities": "662000", "totalNonCurrentLiabilities": "191665000", "cashAndShortTermInvestments": "7673000", "commonStockSharesOutstanding": "84177000", "intangibleAssetsExcludingGoodwill": "190813000", "cashAndCashEquivalentsAtCarryingValue": "7673000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54926000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-6020000", "capitalExpenditures": "475000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4409000", "cashflowFromInvestment": "-621000", "stockBasedCompensation": "154000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-182000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1741000", "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": "2026-06-06T22:01:18.378210+00:00", "is_restated": false, "income_statement": { "revenue": 26202000, "cost_of_revenue": 34647000, "gross_profit": -8445000, "ebit": -44343000, "ebitda": -42912000, "pretax_income": -48125000, "tax_provision": 182000, "net_income": -49135000, "net_income_to_common": -49135000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9918000, "total_current_assets": 40593000, "total_assets": 338645000, "short_term_debt": 13317000, "long_term_debt": 64015000, "total_debt": 77332000, "total_liabilities": 306535000, "total_equity": 13653000, "shares_outstanding": 65415000, "goodwill_and_intangibles": 219566000 }, "cash_flow": { "operating_cash_flow": -25123000, "capital_expenditure": 67000, "free_cash_flow": -25056000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 118470, "ticker_id": 7090, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:01:18.378210+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-44343000", "ebitda": "-42912000", "netIncome": "-49135000", "grossProfit": "-8445000", "depreciation": "None", "totalRevenue": "26202000", "costOfRevenue": "34647000", "interestIncome": "None", "incomeBeforeTax": "-48125000", "interestExpense": "3782000", "operatingIncome": "-13326000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "182000", "reportedCurrency": "USD", "netInterestIncome": "-3782000", "nonInterestIncome": "None", "operatingExpenses": "4881000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34647000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1431000", "sellingGeneralAndAdministrative": "3445000", "netIncomeFromContinuingOperations": "-48307000" }, "balance": { "goodwill": "14878000", "inventory": "1716000", "commonStock": "467000", "currentDebt": "None", "investments": "None", "totalAssets": "338645000", "longTermDebt": "64015000", "shortTermDebt": "13317000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "204688000", "reportedCurrency": "USD", "retainedEarnings": "-76811000", "totalLiabilities": "306535000", "otherCurrentAssets": "2999000", "totalCurrentAssets": "40593000", "currentLongTermDebt": "6458000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "27676000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "298051999", "currentAccountsPayable": "27245000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "154018000", "totalShareholderEquity": "13653000", "capitalLeaseObligations": "49998000", "otherCurrentLiabilities": "1862000", "totalCurrentLiabilities": "55036000", "otherNonCurrentLiabilities": "638000", "totalNonCurrentLiabilities": "251499000", "cashAndShortTermInvestments": "9918000", "commonStockSharesOutstanding": "65415000", "intangibleAssetsExcludingGoodwill": "204688000", "cashAndCashEquivalentsAtCarryingValue": "9918000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48307000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-25123000", "capitalExpenditures": "67000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "37092000", "cashflowFromInvestment": "-6814000", "stockBasedCompensation": "109000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1431000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 26202000, "cost_of_revenue": 34647000, "gross_profit": -8445000, "research_and_development": null, "selling_general_admin": 3445000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -44343000, "depreciation_amortisation": 1431000, "ebitda": -42912000, "interest_expense": 3782000, "interest_income": null, "other_non_operating": null, "pretax_income": -48125000, "tax_provision": 182000, "effective_tax_rate": null, "net_income": -49135000, "net_income_continuing_ops": -48307000, "net_income_to_common": -49135000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9918000, "short_term_investments": null, "net_receivables": 27676000, "inventory": 1716000, "other_current_assets": null, "total_current_assets": 40593000, "net_ppe": null, "goodwill": 14878000, "intangible_assets": 204688000, "goodwill_and_intangibles": 219566000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 298051999, "total_assets": 338645000, "short_term_debt": 13317000, "accounts_payable": 27245000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 55036000, "long_term_debt": 64015000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 251499000, "total_liabilities": 306535000, "total_debt": 77332000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -76811000, "total_equity": 13653000, "shares_outstanding": 65415000, "operating_cash_flow": -25123000, "stock_based_compensation": 109000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 67000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6814000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 37092000, "free_cash_flow": -25056000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-44343000", "ebitda": "-42912000", "netIncome": "-49135000", "grossProfit": "-8445000", "depreciation": "None", "totalRevenue": "26202000", "costOfRevenue": "34647000", "interestIncome": "None", "incomeBeforeTax": "-48125000", "interestExpense": "3782000", "operatingIncome": "-13326000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "182000", "reportedCurrency": "USD", "netInterestIncome": "-3782000", "nonInterestIncome": "None", "operatingExpenses": "4881000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34647000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1431000", "sellingGeneralAndAdministrative": "3445000", "netIncomeFromContinuingOperations": "-48307000" }, "balance": { "goodwill": "14878000", "inventory": "1716000", "commonStock": "467000", "currentDebt": "None", "investments": "None", "totalAssets": "338645000", "longTermDebt": "64015000", "shortTermDebt": "13317000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "204688000", "reportedCurrency": "USD", "retainedEarnings": "-76811000", "totalLiabilities": "306535000", "otherCurrentAssets": "2999000", "totalCurrentAssets": "40593000", "currentLongTermDebt": "6458000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "27676000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "298051999", "currentAccountsPayable": "27245000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "154018000", "totalShareholderEquity": "13653000", "capitalLeaseObligations": "49998000", "otherCurrentLiabilities": "1862000", "totalCurrentLiabilities": "55036000", "otherNonCurrentLiabilities": "638000", "totalNonCurrentLiabilities": "251499000", "cashAndShortTermInvestments": "9918000", "commonStockSharesOutstanding": "65415000", "intangibleAssetsExcludingGoodwill": "204688000", "cashAndCashEquivalentsAtCarryingValue": "9918000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48307000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-25123000", "capitalExpenditures": "67000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "37092000", "cashflowFromInvestment": "-6814000", "stockBasedCompensation": "109000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1431000", "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": "2026-06-06T22:01:18.378210+00:00", "is_restated": false, "income_statement": { "revenue": 6706000, "cost_of_revenue": 6650000, "gross_profit": 56000, "ebit": -3457000, "ebitda": -3324000, "pretax_income": -3593000, "tax_provision": 84000, "net_income": -3677000, "net_income_to_common": -3677000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5314000, "total_current_assets": 15112000, "total_assets": 96954000, "short_term_debt": 8092000, "long_term_debt": null, "total_debt": 8092000, "total_liabilities": 63664000, "total_equity": 33290000, "shares_outstanding": 25080000, "goodwill_and_intangibles": 64663000 }, "cash_flow": { "operating_cash_flow": 412000, "capital_expenditure": 172000, "free_cash_flow": 584000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 118471, "ticker_id": 7090, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:01:18.378210+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3457000", "ebitda": "-3324000", "netIncome": "-3677000", "grossProfit": "56000", "depreciation": "None", "totalRevenue": "6706000", "costOfRevenue": "6650000", "interestIncome": "None", "incomeBeforeTax": "-3593000", "interestExpense": "136000", "operatingIncome": "-3467000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "84000", "reportedCurrency": "USD", "netInterestIncome": "-136000", "nonInterestIncome": "None", "operatingExpenses": "3523000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6650000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "133000", "sellingGeneralAndAdministrative": "3390000", "netIncomeFromContinuingOperations": "-3677000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "260000", "currentDebt": "None", "investments": "None", "totalAssets": "96954000", "longTermDebt": "None", "shortTermDebt": "8092000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "64663000", "reportedCurrency": "USD", "retainedEarnings": "-27548000", "totalLiabilities": "63664000", "otherCurrentAssets": "3114000", "totalCurrentAssets": "15112000", "currentLongTermDebt": "6458000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6684000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "81842000", "currentAccountsPayable": "6662000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "51898000", "totalShareholderEquity": "33290000", "capitalLeaseObligations": "15963000", "otherCurrentLiabilities": "913000", "totalCurrentLiabilities": "16495000", "otherNonCurrentLiabilities": "513000", "totalNonCurrentLiabilities": "47169000", "cashAndShortTermInvestments": "5314000", "commonStockSharesOutstanding": "25080000", "intangibleAssetsExcludingGoodwill": "64663000", "cashAndCashEquivalentsAtCarryingValue": "5314000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3677000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "996000", "operatingCashflow": "412000", "capitalExpenditures": "172000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-80000", "cashflowFromInvestment": "-172000", "stockBasedCompensation": "364000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "133000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6706000, "cost_of_revenue": 6650000, "gross_profit": 56000, "research_and_development": 100000, "selling_general_admin": 3390000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3457000, "depreciation_amortisation": 133000, "ebitda": -3324000, "interest_expense": 136000, "interest_income": null, "other_non_operating": null, "pretax_income": -3593000, "tax_provision": 84000, "effective_tax_rate": null, "net_income": -3677000, "net_income_continuing_ops": -3677000, "net_income_to_common": -3677000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5314000, "short_term_investments": null, "net_receivables": 6684000, "inventory": 1, "other_current_assets": null, "total_current_assets": 15112000, "net_ppe": null, "goodwill": null, "intangible_assets": 64663000, "goodwill_and_intangibles": 64663000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 81842000, "total_assets": 96954000, "short_term_debt": 8092000, "accounts_payable": 6662000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16495000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 47169000, "total_liabilities": 63664000, "total_debt": 8092000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -27548000, "total_equity": 33290000, "shares_outstanding": 25080000, "operating_cash_flow": 412000, "stock_based_compensation": 364000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 172000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -172000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -80000, "free_cash_flow": 584000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3457000", "ebitda": "-3324000", "netIncome": "-3677000", "grossProfit": "56000", "depreciation": "None", "totalRevenue": "6706000", "costOfRevenue": "6650000", "interestIncome": "None", "incomeBeforeTax": "-3593000", "interestExpense": "136000", "operatingIncome": "-3467000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "84000", "reportedCurrency": "USD", "netInterestIncome": "-136000", "nonInterestIncome": "None", "operatingExpenses": "3523000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6650000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "133000", "sellingGeneralAndAdministrative": "3390000", "netIncomeFromContinuingOperations": "-3677000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "260000", "currentDebt": "None", "investments": "None", "totalAssets": "96954000", "longTermDebt": "None", "shortTermDebt": "8092000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "64663000", "reportedCurrency": "USD", "retainedEarnings": "-27548000", "totalLiabilities": "63664000", "otherCurrentAssets": "3114000", "totalCurrentAssets": "15112000", "currentLongTermDebt": "6458000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6684000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "81842000", "currentAccountsPayable": "6662000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "51898000", "totalShareholderEquity": "33290000", "capitalLeaseObligations": "15963000", "otherCurrentLiabilities": "913000", "totalCurrentLiabilities": "16495000", "otherNonCurrentLiabilities": "513000", "totalNonCurrentLiabilities": "47169000", "cashAndShortTermInvestments": "5314000", "commonStockSharesOutstanding": "25080000", "intangibleAssetsExcludingGoodwill": "64663000", "cashAndCashEquivalentsAtCarryingValue": "5314000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3677000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "996000", "operatingCashflow": "412000", "capitalExpenditures": "172000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-80000", "cashflowFromInvestment": "-172000", "stockBasedCompensation": "364000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "133000", "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": "2026-06-06T22:01:18.378210+00:00", "is_restated": false, "income_statement": { "revenue": 6529000, "cost_of_revenue": 7175000, "gross_profit": -646000, "ebit": -2247000, "ebitda": null, "pretax_income": -2809000, "tax_provision": null, "net_income": -2787000, "net_income_to_common": -2787000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3817000, "total_current_assets": 13908000, "total_assets": 95491000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 29327000, "total_equity": 66164000, "shares_outstanding": 26155062, "goodwill_and_intangibles": 64593000 }, "cash_flow": { "operating_cash_flow": -1912000, "capital_expenditure": 585000, "free_cash_flow": -1327000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 118472, "ticker_id": 7090, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:01:18.378210+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-2787000", "grossProfit": "-646000", "depreciation": "None", "totalRevenue": "6529000", "costOfRevenue": "7175000", "interestIncome": "None", "incomeBeforeTax": "-2809000", "interestExpense": "120000", "operatingIncome": "-2247000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-120000", "nonInterestIncome": "None", "operatingExpenses": "8776000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7175000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-2883000" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "95491000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "64593000", "reportedCurrency": "USD", "retainedEarnings": "-23148000", "totalLiabilities": "29327000", "otherCurrentAssets": "2079000", "totalCurrentAssets": "13908000", "currentLongTermDebt": "6458000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6675000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "81583000", "currentAccountsPayable": "2625000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "66164000", "capitalLeaseObligations": "15777000", "otherCurrentLiabilities": "29000", "totalCurrentLiabilities": "11717000", "otherNonCurrentLiabilities": "502000", "totalNonCurrentLiabilities": "17610000", "cashAndShortTermInvestments": "3817000", "commonStockSharesOutstanding": "26155062", "intangibleAssetsExcludingGoodwill": "64593000", "cashAndCashEquivalentsAtCarryingValue": "3817000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2787000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1912000", "capitalExpenditures": "585000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72000", "cashflowFromInvestment": "None", "stockBasedCompensation": "284000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6529000, "cost_of_revenue": 7175000, "gross_profit": -646000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2247000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 120000, "interest_income": null, "other_non_operating": null, "pretax_income": -2809000, "tax_provision": null, "effective_tax_rate": null, "net_income": -2787000, "net_income_continuing_ops": -2883000, "net_income_to_common": -2787000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3817000, "short_term_investments": null, "net_receivables": 6675000, "inventory": null, "other_current_assets": null, "total_current_assets": 13908000, "net_ppe": null, "goodwill": 0, "intangible_assets": 64593000, "goodwill_and_intangibles": 64593000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 81583000, "total_assets": 95491000, "short_term_debt": null, "accounts_payable": 2625000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11717000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17610000, "total_liabilities": 29327000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -23148000, "total_equity": 66164000, "shares_outstanding": 26155062, "operating_cash_flow": -1912000, "stock_based_compensation": 284000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 585000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -72000, "free_cash_flow": -1327000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-2787000", "grossProfit": "-646000", "depreciation": "None", "totalRevenue": "6529000", "costOfRevenue": "7175000", "interestIncome": "None", "incomeBeforeTax": "-2809000", "interestExpense": "120000", "operatingIncome": "-2247000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-120000", "nonInterestIncome": "None", "operatingExpenses": "8776000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7175000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-2883000" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "95491000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "64593000", "reportedCurrency": "USD", "retainedEarnings": "-23148000", "totalLiabilities": "29327000", "otherCurrentAssets": "2079000", "totalCurrentAssets": "13908000", "currentLongTermDebt": "6458000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6675000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "81583000", "currentAccountsPayable": "2625000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "66164000", "capitalLeaseObligations": "15777000", "otherCurrentLiabilities": "29000", "totalCurrentLiabilities": "11717000", "otherNonCurrentLiabilities": "502000", "totalNonCurrentLiabilities": "17610000", "cashAndShortTermInvestments": "3817000", "commonStockSharesOutstanding": "26155062", "intangibleAssetsExcludingGoodwill": "64593000", "cashAndCashEquivalentsAtCarryingValue": "3817000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2787000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1912000", "capitalExpenditures": "585000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72000", "cashflowFromInvestment": "None", "stockBasedCompensation": "284000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131000", "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": "2026-06-06T22:01:18.378210+00:00", "is_restated": false, "income_statement": { "revenue": 6447000, "cost_of_revenue": 7175000, "gross_profit": -728000, "ebit": -1982000, "ebitda": -1852000, "pretax_income": -2069000, "tax_provision": 84000, "net_income": -2316000, "net_income_to_common": -2316000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7734000, "total_current_assets": 17277000, "total_assets": 99126000, "short_term_debt": 1180000, "long_term_debt": 5950000, "total_debt": 7130000, "total_liabilities": 58519000, "total_equity": 40607000, "shares_outstanding": 24713000, "goodwill_and_intangibles": 64708000 }, "cash_flow": { "operating_cash_flow": -122000, "capital_expenditure": 161000, "free_cash_flow": 39000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 118474, "ticker_id": 7090, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:01:18.378210+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1982000", "ebitda": "-1852000", "netIncome": "-2316000", "grossProfit": "-728000", "depreciation": "None", "totalRevenue": "6447000", "costOfRevenue": "7175000", "interestIncome": "None", "incomeBeforeTax": "-2069000", "interestExpense": "87000", "operatingIncome": "-1964000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "84000", "reportedCurrency": "USD", "netInterestIncome": "-87000", "nonInterestIncome": "None", "operatingExpenses": "1236000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7175000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130000", "sellingGeneralAndAdministrative": "1095000", "netIncomeFromContinuingOperations": "-2153000" }, "balance": { "goodwill": "None", "inventory": "2684000", "commonStock": "264000", "currentDebt": "None", "investments": "None", "totalAssets": "99126000", "longTermDebt": "5950000", "shortTermDebt": "1180000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "64708000", "reportedCurrency": "USD", "retainedEarnings": "-19734000", "totalLiabilities": "58519000", "otherCurrentAssets": "2502000", "totalCurrentAssets": "17277000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7041000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "81849000", "currentAccountsPayable": "3857000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "49559000", "totalShareholderEquity": "40607000", "capitalLeaseObligations": "15482000", "otherCurrentLiabilities": "1234000", "totalCurrentLiabilities": "6959000", "otherNonCurrentLiabilities": "474000", "totalNonCurrentLiabilities": "51560000", "cashAndShortTermInvestments": "7734000", "commonStockSharesOutstanding": "24713000", "intangibleAssetsExcludingGoodwill": "64708000", "cashAndCashEquivalentsAtCarryingValue": "7734000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2153000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-402000", "operatingCashflow": "-122000", "capitalExpenditures": "161000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-171000", "cashflowFromInvestment": "-161000", "stockBasedCompensation": "425000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-98000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "130000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6447000, "cost_of_revenue": 7175000, "gross_profit": -728000, "research_and_development": 100000, "selling_general_admin": 1095000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1982000, "depreciation_amortisation": 130000, "ebitda": -1852000, "interest_expense": 87000, "interest_income": null, "other_non_operating": null, "pretax_income": -2069000, "tax_provision": 84000, "effective_tax_rate": null, "net_income": -2316000, "net_income_continuing_ops": -2153000, "net_income_to_common": -2316000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7734000, "short_term_investments": null, "net_receivables": 7041000, "inventory": 2684000, "other_current_assets": null, "total_current_assets": 17277000, "net_ppe": null, "goodwill": null, "intangible_assets": 64708000, "goodwill_and_intangibles": 64708000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 81849000, "total_assets": 99126000, "short_term_debt": 1180000, "accounts_payable": 3857000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6959000, "long_term_debt": 5950000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 51560000, "total_liabilities": 58519000, "total_debt": 7130000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -19734000, "total_equity": 40607000, "shares_outstanding": 24713000, "operating_cash_flow": -122000, "stock_based_compensation": 425000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 161000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -161000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -171000, "free_cash_flow": 39000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1982000", "ebitda": "-1852000", "netIncome": "-2316000", "grossProfit": "-728000", "depreciation": "None", "totalRevenue": "6447000", "costOfRevenue": "7175000", "interestIncome": "None", "incomeBeforeTax": "-2069000", "interestExpense": "87000", "operatingIncome": "-1964000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "84000", "reportedCurrency": "USD", "netInterestIncome": "-87000", "nonInterestIncome": "None", "operatingExpenses": "1236000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7175000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130000", "sellingGeneralAndAdministrative": "1095000", "netIncomeFromContinuingOperations": "-2153000" }, "balance": { "goodwill": "None", "inventory": "2684000", "commonStock": "264000", "currentDebt": "None", "investments": "None", "totalAssets": "99126000", "longTermDebt": "5950000", "shortTermDebt": "1180000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "64708000", "reportedCurrency": "USD", "retainedEarnings": "-19734000", "totalLiabilities": "58519000", "otherCurrentAssets": "2502000", "totalCurrentAssets": "17277000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7041000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "81849000", "currentAccountsPayable": "3857000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "49559000", "totalShareholderEquity": "40607000", "capitalLeaseObligations": "15482000", "otherCurrentLiabilities": "1234000", "totalCurrentLiabilities": "6959000", "otherNonCurrentLiabilities": "474000", "totalNonCurrentLiabilities": "51560000", "cashAndShortTermInvestments": "7734000", "commonStockSharesOutstanding": "24713000", "intangibleAssetsExcludingGoodwill": "64708000", "cashAndCashEquivalentsAtCarryingValue": "7734000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2153000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-402000", "operatingCashflow": "-122000", "capitalExpenditures": "161000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-171000", "cashflowFromInvestment": "-161000", "stockBasedCompensation": "425000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-98000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "130000", "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": "2026-06-06T22:01:18.378210+00:00", "is_restated": false, "income_statement": { "revenue": 12080000, "cost_of_revenue": 11046000, "gross_profit": 1034000, "ebit": -239000, "ebitda": -91000, "pretax_income": -355000, "tax_provision": 75000, "net_income": -421000, "net_income_to_common": -421000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10094000, "total_current_assets": 20588000, "total_assets": 100719000, "short_term_debt": 1081000, "long_term_debt": 5950000, "total_debt": 7031000, "total_liabilities": 57463000, "total_equity": 43256000, "shares_outstanding": 24947000, "goodwill_and_intangibles": 64425000 }, "cash_flow": { "operating_cash_flow": -4259000, "capital_expenditure": 371000, "free_cash_flow": -3888000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 118475, "ticker_id": 7090, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:01:18.378210+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-239000", "ebitda": "-91000", "netIncome": "-421000", "grossProfit": "1034000", "depreciation": "None", "totalRevenue": "12080000", "costOfRevenue": "11046000", "interestIncome": "None", "incomeBeforeTax": "-355000", "interestExpense": "116000", "operatingIncome": "-116000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "75000", "reportedCurrency": "USD", "netInterestIncome": "-116000", "nonInterestIncome": "None", "operatingExpenses": "1150000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11046000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148000", "sellingGeneralAndAdministrative": "1002000", "netIncomeFromContinuingOperations": "-430000" }, "balance": { "goodwill": "None", "inventory": "4677000", "commonStock": "258000", "currentDebt": "None", "investments": "None", "totalAssets": "100719000", "longTermDebt": "5950000", "shortTermDebt": "1081000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "64425000", "reportedCurrency": "USD", "retainedEarnings": "-16816000", "totalLiabilities": "57463000", "otherCurrentAssets": "2062000", "totalCurrentAssets": "20588000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8432000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "80131000", "currentAccountsPayable": "3152000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15311000", "shortLongTermDebtTotal": "48824000", "totalShareholderEquity": "43256000", "capitalLeaseObligations": "15349000", "otherCurrentLiabilities": "952000", "totalCurrentLiabilities": "6748000", "otherNonCurrentLiabilities": "339000", "totalNonCurrentLiabilities": "50715000", "cashAndShortTermInvestments": "10094000", "commonStockSharesOutstanding": "24947000", "intangibleAssetsExcludingGoodwill": "64425000", "cashAndCashEquivalentsAtCarryingValue": "10094000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-430000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-594000", "operatingCashflow": "-4259000", "capitalExpenditures": "371000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-288000", "cashflowFromInvestment": "-371000", "stockBasedCompensation": "345000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-68000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12080000, "cost_of_revenue": 11046000, "gross_profit": 1034000, "research_and_development": 100000, "selling_general_admin": 1002000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -239000, "depreciation_amortisation": 148000, "ebitda": -91000, "interest_expense": 116000, "interest_income": null, "other_non_operating": null, "pretax_income": -355000, "tax_provision": 75000, "effective_tax_rate": null, "net_income": -421000, "net_income_continuing_ops": -430000, "net_income_to_common": -421000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10094000, "short_term_investments": null, "net_receivables": 8432000, "inventory": 4677000, "other_current_assets": null, "total_current_assets": 20588000, "net_ppe": null, "goodwill": null, "intangible_assets": 64425000, "goodwill_and_intangibles": 64425000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 80131000, "total_assets": 100719000, "short_term_debt": 1081000, "accounts_payable": 3152000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6748000, "long_term_debt": 5950000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 50715000, "total_liabilities": 57463000, "total_debt": 7031000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -16816000, "total_equity": 43256000, "shares_outstanding": 24947000, "operating_cash_flow": -4259000, "stock_based_compensation": 345000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 371000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -371000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -288000, "free_cash_flow": -3888000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-239000", "ebitda": "-91000", "netIncome": "-421000", "grossProfit": "1034000", "depreciation": "None", "totalRevenue": "12080000", "costOfRevenue": "11046000", "interestIncome": "None", "incomeBeforeTax": "-355000", "interestExpense": "116000", "operatingIncome": "-116000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "75000", "reportedCurrency": "USD", "netInterestIncome": "-116000", "nonInterestIncome": "None", "operatingExpenses": "1150000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11046000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148000", "sellingGeneralAndAdministrative": "1002000", "netIncomeFromContinuingOperations": "-430000" }, "balance": { "goodwill": "None", "inventory": "4677000", "commonStock": "258000", "currentDebt": "None", "investments": "None", "totalAssets": "100719000", "longTermDebt": "5950000", "shortTermDebt": "1081000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "64425000", "reportedCurrency": "USD", "retainedEarnings": "-16816000", "totalLiabilities": "57463000", "otherCurrentAssets": "2062000", "totalCurrentAssets": "20588000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8432000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "80131000", "currentAccountsPayable": "3152000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15311000", "shortLongTermDebtTotal": "48824000", "totalShareholderEquity": "43256000", "capitalLeaseObligations": "15349000", "otherCurrentLiabilities": "952000", "totalCurrentLiabilities": "6748000", "otherNonCurrentLiabilities": "339000", "totalNonCurrentLiabilities": "50715000", "cashAndShortTermInvestments": "10094000", "commonStockSharesOutstanding": "24947000", "intangibleAssetsExcludingGoodwill": "64425000", "cashAndCashEquivalentsAtCarryingValue": "10094000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-430000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-594000", "operatingCashflow": "-4259000", "capitalExpenditures": "371000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-288000", "cashflowFromInvestment": "-371000", "stockBasedCompensation": "345000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-68000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "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" ] } } }