{ "ticker": { "uuid": "542155f9-075f-464a-b711-e5878ceca0f5", "symbol": "BRLT", "name": "Brilliant Earth Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Luxury Goods", "page_url": "https://sharemaestro.com/factors/ticker/542155f9-075f-464a-b711-e5878ceca0f5/", "api_url": "https://sharemaestro.com/factors/api/tickers/542155f9-075f-464a-b711-e5878ceca0f5/" }, "ticker_metadata": { "id": 5145, "uuid": "542155f9-075f-464a-b711-e5878ceca0f5", "symbol": "BRLT", "name": "Brilliant Earth Group Inc", "asset_type": "equity", "market_cap": 126502000, "stock_exchange_id": 2, "industry": "Luxury Goods", "sector": "Consumer Cyclical", "description": "Brilliant Earth Group Inc. (BRLT) is a leading online retailer renowned for its commitment to ethically sourced fine jewelry, prominently featuring lab-created diamonds and sustainable gemstones. The company capitalizes on the growing consumer preference for responsible luxury by offering innovative, customizable products while maintaining a strong emphasis on transparency and environmental stewardship. Positioned within the expanding sustainable luxury market, Brilliant Earth's dedication to socially conscious practices and its robust digital platform create an attractive investment opportunity for institutional investors seeking to align with progressive consumer trends in the jewelry sector.", "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": "542155f9-075f-464a-b711-e5878ceca0f5", "symbol": "BRLT", "name": "Brilliant Earth Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Luxury Goods", "page_url": "https://sharemaestro.com/factors/ticker/542155f9-075f-464a-b711-e5878ceca0f5/", "api_url": "https://sharemaestro.com/factors/api/tickers/542155f9-075f-464a-b711-e5878ceca0f5/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.05, "value": 0.25, "quality": 0.11, "momentum": 0.23, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 1.19, "market_cap": 188160931.7, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0439, "shareholder_yield": 0.0202, "roe": -0.4103, "piotroski_f_score": 4, "momentum_12_1": 0.1344, "volatility_252d": 0.8007 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:35.502681+00:00", "batch_id": "" }, "size": { "price_close": 1.19, "market_cap": 188160931.7, "market_cap_usd": 188160931.7, "enterprise_value": 136503931.7, "shares_outstanding": 158118430, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 16.4981, "ptbv_ratio": 16.4981, "ps_ratio": 0.4246, "pcf_ratio": null, "pfcf_ratio": 101.8738, "ev_ebitda": 22.7658, "ev_ebit": -210.9798, "ev_sales": 0.3081, "ev_fcf": 73.9058, "earnings_yield": null, "fcf_yield": 0.0135, "price_to_sales": 0.4246, "price_to_book": 16.4981, "price_to_cashflow": null, "ebitda_to_ev": 0.0439, "sales_yield": 3.2461 }, "yield": { "dividend_yield": 0.0202, "buyback_yield": 0, "shareholder_yield": 0.0202, "debt_paydown_yield": null, "total_yield": 0.0202 }, "quality": { "gross_margin": 0.5654, "operating_margin": -0.0015, "net_margin": -0.0106, "ebitda_margin": 0.0135, "fcf_margin": 0.0042, "roe": -0.4103, "roa": -0.0255, "roic": null, "roc_greenblatt": null, "asset_turnover": 2.4156, "cash_conversion": -0.3947, "accruals_ratio": -0.0149, "sbc_to_revenue": 0.0182, "piotroski_f_score": 4, "altman_z_score": 3.6866, "earnings_stability_5y": 2.8394, "revenue_stability_5y": 0.2725, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 1.3658, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 9.8277, "net_debt_to_ebitda": -8.6152, "debt_to_assets": 0.0377, "interest_coverage": -0.5544, "current_ratio": 1.5833, "quick_ratio": 0.907, "net_debt": -51657000, "local_beta": 0.0017, "volatility_252d": 0.8007, "volatility_60d": 1.4124, "max_drawdown_12m": -0.5925, "risk_adjusted_momentum": 0.1678 }, "growth": { "revenue_growth_1y": 0.0583, "revenue_growth_3y_cagr": -0.0018, "revenue_growth_5y_cagr": 0.1168, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.9134, "book_value_growth_1y": -0.465, "revenue_growth": 0.0583, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1678, "price_return_3m": -0.1185, "price_return_6m": -0.3929, "price_return_9m": -0.5727, "price_return_12m": -0.056, "price_return_12m_ex1m": 0.1344, "momentum_6m": -0.3929, "momentum_12m": -0.056, "momentum_12_1": 0.1344, "distance_from_52w_high": -0.5925, "distance_from_52w_low": 0, "relative_strength": -0.2139 }, "raw_ttm": { "revenue_ttm": 443103000, "gross_profit_ttm": 250530000, "ebit_ttm": -647000, "ebitda_ttm": 5996000, "net_income_ttm": -4680000, "eps_diluted_ttm": -0.0296, "operating_cash_flow_ttm": -1947000, "capital_expenditure_ttm": 3794000, "fcf_ttm": 1847000, "dividends_paid_ttm": 3793000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1167000, "cash_and_equivalents": 58564000, "total_current_assets": 127420000, "total_current_liabilities": 80479000, "net_ppe": null, "total_assets": 183432000, "total_debt": 6907000, "total_equity": 11405000, "net_working_capital": -4716000, "book_value_per_share": 0.0721, "retained_earnings": -4151000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.0721 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 94, "rank_ptbv": 89, "rank_ps": 12, "rank_pcf": 50, "rank_ev_ebitda": 80, "rank_ev_ebit": 2, "rank_earnings_yield": 50, "rank_fcf_yield": 83, "rank_dividend_yield": 35, "rank_shareholder_yield": 35, "rank_total_yield": 36, "rank_roe": 90, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 37, "rank_fcf_margin": 86, "rank_piotroski": 70, "rank_accruals": 69, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 54, "rank_momentum_12m": 69, "rank_momentum_12m_ex1m": 52, "rank_relative_strength": 71 }, "composites": { "value_composite": 75, "quality_composite": 89, "momentum_composite": 77, "growth_composite": 68, "yield_composite": 24, "svqf_composite": 41, "vc1_composite": 75, "vc2_composite": 70, "vc3_composite": 70, "trending_value_composite": null, "overall_composite": 95, "quality_value_composite": 0.1658, "os_score": 0.05, "value_percentile": 0.25, "quality_percentile": 0.11, "momentum_percentile": 0.23, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 34, "all_cap_buyback_rank": 46, "small_cap_core_rank": 68, "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": 524, "ticker_id": 5145, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:35.502681+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.19, "market_cap": 188160931.7, "market_cap_usd": 188160931.7, "enterprise_value": 136503931.7, "shares_outstanding": 158118430, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 16.49810887, "ptbv_ratio": 16.49810887, "ps_ratio": 0.42464378, "pcf_ratio": null, "pfcf_ratio": 101.87381251, "ev_ebitda": 22.76583251, "ev_ebit": -210.9798017, "ev_sales": 0.30806366, "ev_fcf": 73.9057562, "earnings_yield": null, "fcf_yield": 0.01353075, "dividend_yield": 0.02015828, "buyback_yield": 0, "shareholder_yield": 0.02015828, "debt_paydown_yield": null, "total_yield": 0.02015828, "gross_margin": 0.56539902, "operating_margin": -0.00146016, "net_margin": -0.01056188, "ebitda_margin": 0.01353184, "fcf_margin": 0.00416833, "roe": -0.41034634, "roa": -0.02551354, "roic": null, "roc_greenblatt": null, "asset_turnover": 2.41562541, "cash_conversion": -0.39465812, "accruals_ratio": -0.01489925, "sbc_to_revenue": 0.01823278, "debt_to_equity": 9.82770715, "net_debt_to_ebitda": -8.6152435, "debt_to_assets": 0.03765428, "interest_coverage": -0.55441302, "current_ratio": 1.58327017, "quick_ratio": 0.90703165, "net_debt": -51657000, "revenue_growth_1y": 0.05826256, "revenue_growth_3y_cagr": -0.00182123, "revenue_growth_5y_cagr": 0.11679688, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.91340835, "book_value_growth_1y": -0.46501168, "piotroski_f_score": 4, "altman_z_score": 3.68662966, "earnings_stability_5y": 2.839358, "revenue_stability_5y": 0.272505, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.16783217, "price_return_3m": -0.11851852, "price_return_6m": -0.39285714, "price_return_9m": -0.57271095, "price_return_12m": -0.05600508, "price_return_12m_ex1m": 0.13438045, "distance_from_52w_high": -0.59246575, "distance_from_52w_low": 0, "relative_strength": -0.21394613, "local_beta": 0.0017, "volatility_252d": 0.800685, "volatility_60d": 1.412379, "max_drawdown_12m": -0.59246575, "revenue_ttm": 443103000, "gross_profit_ttm": 250530000, "ebit_ttm": -647000, "ebitda_ttm": 5996000, "net_income_ttm": -4680000, "eps_diluted_ttm": -0.02959807, "operating_cash_flow_ttm": -1947000, "capital_expenditure_ttm": 3794000, "fcf_ttm": 1847000, "dividends_paid_ttm": 3793000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1167000, "cash_and_equivalents": 58564000, "total_current_assets": 127420000, "total_current_liabilities": 80479000, "net_ppe": null, "total_assets": 183432000, "total_debt": 6907000, "total_equity": 11405000, "net_working_capital": -4716000, "book_value_per_share": 0.07212948, "retained_earnings": -4151000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.07212948, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 94, "rank_ptbv": 89, "rank_ps": 12, "rank_pcf": 50, "rank_ev_ebitda": 80, "rank_ev_ebit": 2, "rank_earnings_yield": 50, "rank_fcf_yield": 83, "rank_dividend_yield": 35, "rank_shareholder_yield": 35, "rank_total_yield": 36, "rank_roe": 90, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 37, "rank_fcf_margin": 86, "rank_piotroski": 70, "rank_accruals": 69, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 54, "rank_momentum_12m": 69, "rank_momentum_12m_ex1m": 52, "rank_relative_strength": 71, "value_composite": 75, "quality_composite": 89, "momentum_composite": 77, "growth_composite": 68, "yield_composite": 24, "svqf_composite": 41, "vc1_composite": 75, "vc2_composite": 70, "vc3_composite": 70, "trending_value_composite": null, "overall_composite": 95, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 34, "all_cap_buyback_rank": 46, "small_cap_core_rank": 68, "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": 1.19, "os": 0.05, "value": 0.25, "quality": 0.11, "momentum": 0.23, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0202, "roe": -0.4103, "momentum_12_1": 0.1344, "complete_fields": { "id": 524, "ticker_id": 5145, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:35.502681+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.19, "market_cap": 188160931.7, "market_cap_usd": 188160931.7, "enterprise_value": 136503931.7, "shares_outstanding": 158118430, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 16.49810887, "ptbv_ratio": 16.49810887, "ps_ratio": 0.42464378, "pcf_ratio": null, "pfcf_ratio": 101.87381251, "ev_ebitda": 22.76583251, "ev_ebit": -210.9798017, "ev_sales": 0.30806366, "ev_fcf": 73.9057562, "earnings_yield": null, "fcf_yield": 0.01353075, "dividend_yield": 0.02015828, "buyback_yield": 0, "shareholder_yield": 0.02015828, "debt_paydown_yield": null, "total_yield": 0.02015828, "gross_margin": 0.56539902, "operating_margin": -0.00146016, "net_margin": -0.01056188, "ebitda_margin": 0.01353184, "fcf_margin": 0.00416833, "roe": -0.41034634, "roa": -0.02551354, "roic": null, "roc_greenblatt": null, "asset_turnover": 2.41562541, "cash_conversion": -0.39465812, "accruals_ratio": -0.01489925, "sbc_to_revenue": 0.01823278, "debt_to_equity": 9.82770715, "net_debt_to_ebitda": -8.6152435, "debt_to_assets": 0.03765428, "interest_coverage": -0.55441302, "current_ratio": 1.58327017, "quick_ratio": 0.90703165, "net_debt": -51657000, "revenue_growth_1y": 0.05826256, "revenue_growth_3y_cagr": -0.00182123, "revenue_growth_5y_cagr": 0.11679688, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.91340835, "book_value_growth_1y": -0.46501168, "piotroski_f_score": 4, "altman_z_score": 3.68662966, "earnings_stability_5y": 2.839358, "revenue_stability_5y": 0.272505, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.16783217, "price_return_3m": -0.11851852, "price_return_6m": -0.39285714, "price_return_9m": -0.57271095, "price_return_12m": -0.05600508, "price_return_12m_ex1m": 0.13438045, "distance_from_52w_high": -0.59246575, "distance_from_52w_low": 0, "relative_strength": -0.21394613, "local_beta": 0.0017, "volatility_252d": 0.800685, "volatility_60d": 1.412379, "max_drawdown_12m": -0.59246575, "revenue_ttm": 443103000, "gross_profit_ttm": 250530000, "ebit_ttm": -647000, "ebitda_ttm": 5996000, "net_income_ttm": -4680000, "eps_diluted_ttm": -0.02959807, "operating_cash_flow_ttm": -1947000, "capital_expenditure_ttm": 3794000, "fcf_ttm": 1847000, "dividends_paid_ttm": 3793000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1167000, "cash_and_equivalents": 58564000, "total_current_assets": 127420000, "total_current_liabilities": 80479000, "net_ppe": null, "total_assets": 183432000, "total_debt": 6907000, "total_equity": 11405000, "net_working_capital": -4716000, "book_value_per_share": 0.07212948, "retained_earnings": -4151000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.07212948, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 94, "rank_ptbv": 89, "rank_ps": 12, "rank_pcf": 50, "rank_ev_ebitda": 80, "rank_ev_ebit": 2, "rank_earnings_yield": 50, "rank_fcf_yield": 83, "rank_dividend_yield": 35, "rank_shareholder_yield": 35, "rank_total_yield": 36, "rank_roe": 90, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 37, "rank_fcf_margin": 86, "rank_piotroski": 70, "rank_accruals": 69, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 54, "rank_momentum_12m": 69, "rank_momentum_12m_ex1m": 52, "rank_relative_strength": 71, "value_composite": 75, "quality_composite": 89, "momentum_composite": 77, "growth_composite": 68, "yield_composite": 24, "svqf_composite": 41, "vc1_composite": 75, "vc2_composite": 70, "vc3_composite": 70, "trending_value_composite": null, "overall_composite": 95, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 34, "all_cap_buyback_rank": 46, "small_cap_core_rank": 68, "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": "2026-06-06T19:53:18.078215+00:00", "is_restated": false, "income_statement": { "revenue": 437483000, "cost_of_revenue": 185979000, "gross_profit": 251504000, "ebit": 5523000, "ebitda": 11632000, "pretax_income": 3241000, "tax_provision": 9641000, "net_income": -3635000, "net_income_to_common": -3635000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 79438000, "total_current_assets": 144728000, "total_assets": 200903000, "short_term_debt": 6896000, "long_term_debt": 0, "total_debt": 6896000, "total_liabilities": 121266000, "total_equity": 12301000, "shares_outstanding": 147526340, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 9718000, "capital_expenditure": 3966000, "free_cash_flow": 13684000, "dividends_paid": 3793000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33004, "ticker_id": 5145, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:53:18.078215+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5523000", "ebitda": "11632000", "netIncome": "-3635000", "grossProfit": "251504000", "depreciation": "None", "totalRevenue": "437483000", "costOfRevenue": "185979000", "interestIncome": "1418000", "incomeBeforeTax": "3241000", "interestExpense": "2282000", "operatingIncome": "-5376000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "9641000", "reportedCurrency": "USD", "netInterestIncome": "-2282000", "nonInterestIncome": "None", "operatingExpenses": "256880000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "185979000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6109000", "sellingGeneralAndAdministrative": "150915000", "netIncomeFromContinuingOperations": "-6400000" }, "balance": { "goodwill": "None", "inventory": "53238000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "200903000", "longTermDebt": "0", "shortTermDebt": "6896000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2640000", "totalLiabilities": "121266000", "otherCurrentAssets": "12052000", "totalCurrentAssets": "144728000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "56174999", "currentAccountsPayable": "24804000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "51501000", "shortLongTermDebtTotal": "38059000", "totalShareholderEquity": "12301000", "capitalLeaseObligations": "38059000", "otherCurrentLiabilities": "35732000", "totalCurrentLiabilities": "90103000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "31163000", "cashAndShortTermInvestments": "79438000", "commonStockSharesOutstanding": "147526340", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "79438000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6400000", "profitLoss": "None", "dividendPayout": "3793000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-15192000", "operatingCashflow": "9718000", "capitalExpenditures": "3966000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88455000", "cashflowFromInvestment": "-3966000", "stockBasedCompensation": "8920000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3793000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-456000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6109000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 437483000, "cost_of_revenue": 185979000, "gross_profit": 251504000, "research_and_development": null, "selling_general_admin": 150915000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5523000, "depreciation_amortisation": 6109000, "ebitda": 11632000, "interest_expense": 2282000, "interest_income": null, "other_non_operating": null, "pretax_income": 3241000, "tax_provision": 9641000, "effective_tax_rate": null, "net_income": -3635000, "net_income_continuing_ops": -6400000, "net_income_to_common": -3635000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 79438000, "short_term_investments": null, "net_receivables": null, "inventory": 53238000, "other_current_assets": null, "total_current_assets": 144728000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 56174999, "total_assets": 200903000, "short_term_debt": 6896000, "accounts_payable": 24804000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 90103000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 31163000, "total_liabilities": 121266000, "total_debt": 6896000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2640000, "total_equity": 12301000, "shares_outstanding": 147526340, "operating_cash_flow": 9718000, "stock_based_compensation": 8920000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3966000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3966000, "dividends_paid": 3793000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -88455000, "free_cash_flow": 13684000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5523000", "ebitda": "11632000", "netIncome": "-3635000", "grossProfit": "251504000", "depreciation": "None", "totalRevenue": "437483000", "costOfRevenue": "185979000", "interestIncome": "1418000", "incomeBeforeTax": "3241000", "interestExpense": "2282000", "operatingIncome": "-5376000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "9641000", "reportedCurrency": "USD", "netInterestIncome": "-2282000", "nonInterestIncome": "None", "operatingExpenses": "256880000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "185979000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6109000", "sellingGeneralAndAdministrative": "150915000", "netIncomeFromContinuingOperations": "-6400000" }, "balance": { "goodwill": "None", "inventory": "53238000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "200903000", "longTermDebt": "0", "shortTermDebt": "6896000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2640000", "totalLiabilities": "121266000", "otherCurrentAssets": "12052000", "totalCurrentAssets": "144728000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "56174999", "currentAccountsPayable": "24804000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "51501000", "shortLongTermDebtTotal": "38059000", "totalShareholderEquity": "12301000", "capitalLeaseObligations": "38059000", "otherCurrentLiabilities": "35732000", "totalCurrentLiabilities": "90103000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "31163000", "cashAndShortTermInvestments": "79438000", "commonStockSharesOutstanding": "147526340", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "79438000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6400000", "profitLoss": "None", "dividendPayout": "3793000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-15192000", "operatingCashflow": "9718000", "capitalExpenditures": "3966000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88455000", "cashflowFromInvestment": "-3966000", "stockBasedCompensation": "8920000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3793000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-456000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6109000", "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": "2026-06-06T19:53:18.078215+00:00", "is_restated": false, "income_statement": { "revenue": 422161000, "cost_of_revenue": 167759000, "gross_profit": 254402000, "ebit": 9185000, "ebitda": 14497000, "pretax_income": 4154000, "tax_provision": 160000, "net_income": 541000, "net_income_to_common": 541000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 161925000, "total_current_assets": 211413000, "total_assets": 281245000, "short_term_debt": 11796000, "long_term_debt": 50010000, "total_debt": 61806000, "total_liabilities": 171863000, "total_equity": 15329000, "shares_outstanding": 98352924, "goodwill_and_intangibles": 2156000 }, "cash_flow": { "operating_cash_flow": 17595000, "capital_expenditure": 4907000, "free_cash_flow": 22502000, "dividends_paid": 1766000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33009, "ticker_id": 5145, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:53:18.078215+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9185000", "ebitda": "14497000", "netIncome": "541000", "grossProfit": "254402000", "depreciation": "None", "totalRevenue": "422161000", "costOfRevenue": "167759000", "interestIncome": "5031000", "incomeBeforeTax": "4154000", "interestExpense": "5031000", "operatingIncome": "3350000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "160000", "reportedCurrency": "USD", "netInterestIncome": "-5031000", "nonInterestIncome": "None", "operatingExpenses": "251052000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "167759000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5312000", "sellingGeneralAndAdministrative": "142713000", "netIncomeFromContinuingOperations": "3994000" }, "balance": { "goodwill": "None", "inventory": "38292000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "281245000", "longTermDebt": "50010000", "shortTermDebt": "11796000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2156000", "reportedCurrency": "USD", "retainedEarnings": "4788000", "totalLiabilities": "171863000", "otherCurrentAssets": "11196000", "totalCurrentAssets": "211413000", "currentLongTermDebt": "5688000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "69832000", "currentAccountsPayable": "15733000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "56848000", "shortLongTermDebtTotal": "97662000", "totalShareholderEquity": "15329000", "capitalLeaseObligations": "41964000", "otherCurrentLiabilities": "27438000", "totalCurrentLiabilities": "78169000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "93694000", "cashAndShortTermInvestments": "161925000", "commonStockSharesOutstanding": "98352924", "intangibleAssetsExcludingGoodwill": "2156000", "cashAndCashEquivalentsAtCarryingValue": "161925000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3994000", "profitLoss": "None", "dividendPayout": "1766000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-686000", "operatingCashflow": "17595000", "capitalExpenditures": "4907000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6567000", "cashflowFromInvestment": "-4907000", "stockBasedCompensation": "9934000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1766000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-638000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5312000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 422161000, "cost_of_revenue": 167759000, "gross_profit": 254402000, "research_and_development": null, "selling_general_admin": 142713000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9185000, "depreciation_amortisation": 5312000, "ebitda": 14497000, "interest_expense": 5031000, "interest_income": null, "other_non_operating": null, "pretax_income": 4154000, "tax_provision": 160000, "effective_tax_rate": null, "net_income": 541000, "net_income_continuing_ops": 3994000, "net_income_to_common": 541000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 161925000, "short_term_investments": null, "net_receivables": null, "inventory": 38292000, "other_current_assets": null, "total_current_assets": 211413000, "net_ppe": null, "goodwill": null, "intangible_assets": 2156000, "goodwill_and_intangibles": 2156000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 69832000, "total_assets": 281245000, "short_term_debt": 11796000, "accounts_payable": 15733000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 78169000, "long_term_debt": 50010000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 93694000, "total_liabilities": 171863000, "total_debt": 61806000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4788000, "total_equity": 15329000, "shares_outstanding": 98352924, "operating_cash_flow": 17595000, "stock_based_compensation": 9934000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4907000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4907000, "dividends_paid": 1766000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6567000, "free_cash_flow": 22502000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9185000", "ebitda": "14497000", "netIncome": "541000", "grossProfit": "254402000", "depreciation": "None", "totalRevenue": "422161000", "costOfRevenue": "167759000", "interestIncome": "5031000", "incomeBeforeTax": "4154000", "interestExpense": "5031000", "operatingIncome": "3350000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "160000", "reportedCurrency": "USD", "netInterestIncome": "-5031000", "nonInterestIncome": "None", "operatingExpenses": "251052000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "167759000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5312000", "sellingGeneralAndAdministrative": "142713000", "netIncomeFromContinuingOperations": "3994000" }, "balance": { "goodwill": "None", "inventory": "38292000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "281245000", "longTermDebt": "50010000", "shortTermDebt": "11796000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2156000", "reportedCurrency": "USD", "retainedEarnings": "4788000", "totalLiabilities": "171863000", "otherCurrentAssets": "11196000", "totalCurrentAssets": "211413000", "currentLongTermDebt": "5688000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "69832000", "currentAccountsPayable": "15733000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "56848000", "shortLongTermDebtTotal": "97662000", "totalShareholderEquity": "15329000", "capitalLeaseObligations": "41964000", "otherCurrentLiabilities": "27438000", "totalCurrentLiabilities": "78169000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "93694000", "cashAndShortTermInvestments": "161925000", "commonStockSharesOutstanding": "98352924", "intangibleAssetsExcludingGoodwill": "2156000", "cashAndCashEquivalentsAtCarryingValue": "161925000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3994000", "profitLoss": "None", "dividendPayout": "1766000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-686000", "operatingCashflow": "17595000", "capitalExpenditures": "4907000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6567000", "cashflowFromInvestment": "-4907000", "stockBasedCompensation": "9934000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1766000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-638000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5312000", "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": "2026-06-06T19:53:18.078215+00:00", "is_restated": false, "income_statement": { "revenue": 446382000, "cost_of_revenue": 189382000, "gross_profit": 257000000, "ebit": 9431000, "ebitda": 13631000, "pretax_income": 4303000, "tax_provision": -431000, "net_income": 584000, "net_income_to_common": 584000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 155809000, "total_current_assets": 204856000, "total_assets": 273583000, "short_term_debt": 9056000, "long_term_debt": 55573000, "total_debt": 64629000, "total_liabilities": 176127000, "total_equity": 12532000, "shares_outstanding": 97055216, "goodwill_and_intangibles": 1465000 }, "cash_flow": { "operating_cash_flow": 26214000, "capital_expenditure": 11944000, "free_cash_flow": 38158000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33014, "ticker_id": 5145, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:53:18.078215+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9431000", "ebitda": "13631000", "netIncome": "584000", "grossProfit": "257000000", "depreciation": "None", "totalRevenue": "446382000", "costOfRevenue": "189382000", "interestIncome": "5128000", "incomeBeforeTax": "4303000", "interestExpense": "5128000", "operatingIncome": "4482000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-431000", "reportedCurrency": "USD", "netInterestIncome": "-4766000", "nonInterestIncome": "None", "operatingExpenses": "252518000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "189382000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4200000", "sellingGeneralAndAdministrative": "133218000", "netIncomeFromContinuingOperations": "8979000" }, "balance": { "goodwill": "None", "inventory": "37788000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "273583000", "longTermDebt": "55573000", "shortTermDebt": "9056000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1465000", "reportedCurrency": "USD", "retainedEarnings": "4247000", "totalLiabilities": "176127000", "otherCurrentAssets": "11259000", "totalCurrentAssets": "204856000", "currentLongTermDebt": "4063000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "68727000", "currentAccountsPayable": "4511000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "56295000", "shortLongTermDebtTotal": "100201000", "totalShareholderEquity": "12532000", "capitalLeaseObligations": "40565000", "otherCurrentLiabilities": "39784000", "totalCurrentLiabilities": "76947000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "99180000", "cashAndShortTermInvestments": "155809000", "commonStockSharesOutstanding": "97055216", "intangibleAssetsExcludingGoodwill": "1465000", "cashAndCashEquivalentsAtCarryingValue": "155809000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "584000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1495000", "operatingCashflow": "26214000", "capitalExpenditures": "11944000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13104000", "cashflowFromInvestment": "-11944000", "stockBasedCompensation": "9952000", "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": "8892000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 446382000, "cost_of_revenue": 189382000, "gross_profit": 257000000, "research_and_development": null, "selling_general_admin": 133218000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9431000, "depreciation_amortisation": 4200000, "ebitda": 13631000, "interest_expense": 5128000, "interest_income": null, "other_non_operating": null, "pretax_income": 4303000, "tax_provision": -431000, "effective_tax_rate": null, "net_income": 584000, "net_income_continuing_ops": 8979000, "net_income_to_common": 584000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 155809000, "short_term_investments": null, "net_receivables": null, "inventory": 37788000, "other_current_assets": null, "total_current_assets": 204856000, "net_ppe": null, "goodwill": null, "intangible_assets": 1465000, "goodwill_and_intangibles": 1465000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 68727000, "total_assets": 273583000, "short_term_debt": 9056000, "accounts_payable": 4511000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 76947000, "long_term_debt": 55573000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 99180000, "total_liabilities": 176127000, "total_debt": 64629000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4247000, "total_equity": 12532000, "shares_outstanding": 97055216, "operating_cash_flow": 26214000, "stock_based_compensation": 9952000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11944000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11944000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13104000, "free_cash_flow": 38158000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9431000", "ebitda": "13631000", "netIncome": "584000", "grossProfit": "257000000", "depreciation": "None", "totalRevenue": "446382000", "costOfRevenue": "189382000", "interestIncome": "5128000", "incomeBeforeTax": "4303000", "interestExpense": "5128000", "operatingIncome": "4482000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-431000", "reportedCurrency": "USD", "netInterestIncome": "-4766000", "nonInterestIncome": "None", "operatingExpenses": "252518000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "189382000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4200000", "sellingGeneralAndAdministrative": "133218000", "netIncomeFromContinuingOperations": "8979000" }, "balance": { "goodwill": "None", "inventory": "37788000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "273583000", "longTermDebt": "55573000", "shortTermDebt": "9056000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1465000", "reportedCurrency": "USD", "retainedEarnings": "4247000", "totalLiabilities": "176127000", "otherCurrentAssets": "11259000", "totalCurrentAssets": "204856000", "currentLongTermDebt": "4063000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "68727000", "currentAccountsPayable": "4511000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "56295000", "shortLongTermDebtTotal": "100201000", "totalShareholderEquity": "12532000", "capitalLeaseObligations": "40565000", "otherCurrentLiabilities": "39784000", "totalCurrentLiabilities": "76947000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "99180000", "cashAndShortTermInvestments": "155809000", "commonStockSharesOutstanding": "97055216", "intangibleAssetsExcludingGoodwill": "1465000", "cashAndCashEquivalentsAtCarryingValue": "155809000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "584000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1495000", "operatingCashflow": "26214000", "capitalExpenditures": "11944000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13104000", "cashflowFromInvestment": "-11944000", "stockBasedCompensation": "9952000", "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": "8892000", "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": "2026-06-06T19:53:18.078215+00:00", "is_restated": false, "income_statement": { "revenue": 439882000, "cost_of_revenue": 205591000, "gross_profit": 234291000, "ebit": 23515000, "ebitda": 28666000, "pretax_income": 18857000, "tax_provision": -168000, "net_income": 2135000, "net_income_to_common": 2135000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 154649000, "total_current_assets": 205949000, "total_assets": 262574000, "short_term_debt": 7123000, "long_term_debt": 59462000, "total_debt": 66585000, "total_liabilities": 169433000, "total_equity": 10929000, "shares_outstanding": 96505325, "goodwill_and_intangibles": 2027000 }, "cash_flow": { "operating_cash_flow": 14506000, "capital_expenditure": 9124000, "free_cash_flow": 23630000, "dividends_paid": 18316000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33019, "ticker_id": 5145, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:53:18.078215+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23515000", "ebitda": "28666000", "netIncome": "2135000", "grossProfit": "234291000", "depreciation": "None", "totalRevenue": "439882000", "costOfRevenue": "205591000", "interestIncome": "4658000", "incomeBeforeTax": "18857000", "interestExpense": "4658000", "operatingIncome": "23327000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-168000", "reportedCurrency": "USD", "netInterestIncome": "-4658000", "nonInterestIncome": "None", "operatingExpenses": "210964000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "188000", "costofGoodsAndServicesSold": "205591000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5151000", "sellingGeneralAndAdministrative": "113664000", "netIncomeFromContinuingOperations": "19025000" }, "balance": { "goodwill": "None", "inventory": "39331000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "262574000", "longTermDebt": "59462000", "shortTermDebt": "7123000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "2027000", "reportedCurrency": "USD", "retainedEarnings": "3663000", "totalLiabilities": "169433000", "otherCurrentAssets": "11969000", "totalCurrentAssets": "205949000", "currentLongTermDebt": "3250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "-10864000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "56625000", "currentAccountsPayable": "11032000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "44366000", "shortLongTermDebtTotal": "95122000", "totalShareholderEquity": "10929000", "capitalLeaseObligations": "32410000", "otherCurrentLiabilities": "33696000", "totalCurrentLiabilities": "74541000", "otherNonCurrentLiabilities": "35478000", "totalNonCurrentLiabilities": "94892000", "cashAndShortTermInvestments": "154649000", "commonStockSharesOutstanding": "96505325", "intangibleAssetsExcludingGoodwill": "2027000", "cashAndCashEquivalentsAtCarryingValue": "154649000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19025000", "profitLoss": "None", "dividendPayout": "18316000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-14751000", "operatingCashflow": "14506000", "capitalExpenditures": "9124000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23598000", "cashflowFromInvestment": "-9124000", "stockBasedCompensation": "8840000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18316000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-18216000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1922000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 439882000, "cost_of_revenue": 205591000, "gross_profit": 234291000, "research_and_development": null, "selling_general_admin": 113664000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23515000, "depreciation_amortisation": 5151000, "ebitda": 28666000, "interest_expense": 4658000, "interest_income": null, "other_non_operating": null, "pretax_income": 18857000, "tax_provision": -168000, "effective_tax_rate": null, "net_income": 2135000, "net_income_continuing_ops": 19025000, "net_income_to_common": 2135000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 154649000, "short_term_investments": null, "net_receivables": -10864000, "inventory": 39331000, "other_current_assets": null, "total_current_assets": 205949000, "net_ppe": null, "goodwill": null, "intangible_assets": 2027000, "goodwill_and_intangibles": 2027000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 56625000, "total_assets": 262574000, "short_term_debt": 7123000, "accounts_payable": 11032000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 74541000, "long_term_debt": 59462000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 94892000, "total_liabilities": 169433000, "total_debt": 66585000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3663000, "total_equity": 10929000, "shares_outstanding": 96505325, "operating_cash_flow": 14506000, "stock_based_compensation": 8840000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9124000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9124000, "dividends_paid": 18316000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23598000, "free_cash_flow": 23630000, "net_change_in_cash": -18216000 }, "raw_data": { "income": { "ebit": "23515000", "ebitda": "28666000", "netIncome": "2135000", "grossProfit": "234291000", "depreciation": "None", "totalRevenue": "439882000", "costOfRevenue": "205591000", "interestIncome": "4658000", "incomeBeforeTax": "18857000", "interestExpense": "4658000", "operatingIncome": "23327000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-168000", "reportedCurrency": "USD", "netInterestIncome": "-4658000", "nonInterestIncome": "None", "operatingExpenses": "210964000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "188000", "costofGoodsAndServicesSold": "205591000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5151000", "sellingGeneralAndAdministrative": "113664000", "netIncomeFromContinuingOperations": "19025000" }, "balance": { "goodwill": "None", "inventory": "39331000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "262574000", "longTermDebt": "59462000", "shortTermDebt": "7123000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "2027000", "reportedCurrency": "USD", "retainedEarnings": "3663000", "totalLiabilities": "169433000", "otherCurrentAssets": "11969000", "totalCurrentAssets": "205949000", "currentLongTermDebt": "3250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "-10864000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "56625000", "currentAccountsPayable": "11032000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "44366000", "shortLongTermDebtTotal": "95122000", "totalShareholderEquity": "10929000", "capitalLeaseObligations": "32410000", "otherCurrentLiabilities": "33696000", "totalCurrentLiabilities": "74541000", "otherNonCurrentLiabilities": "35478000", "totalNonCurrentLiabilities": "94892000", "cashAndShortTermInvestments": "154649000", "commonStockSharesOutstanding": "96505325", "intangibleAssetsExcludingGoodwill": "2027000", "cashAndCashEquivalentsAtCarryingValue": "154649000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19025000", "profitLoss": "None", "dividendPayout": "18316000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-14751000", "operatingCashflow": "14506000", "capitalExpenditures": "9124000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23598000", "cashflowFromInvestment": "-9124000", "stockBasedCompensation": "8840000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18316000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-18216000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1922000", "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": "2026-06-06T19:53:18.078215+00:00", "is_restated": false, "income_statement": { "revenue": 380189000, "cost_of_revenue": 192768000, "gross_profit": 187421000, "ebit": 33529000, "ebitda": 34389000, "pretax_income": 25940000, "tax_provision": -316000, "net_income": 1528000, "net_income_to_common": 1528000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 172865000, "total_current_assets": 205991000, "total_assets": 217731000, "short_term_debt": 30789000, "long_term_debt": 32789000, "total_debt": 63578000, "total_liabilities": 134893000, "total_equity": 8403000, "shares_outstanding": 96741421, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 46078000, "capital_expenditure": 5606000, "free_cash_flow": 51684000, "dividends_paid": 21441000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33024, "ticker_id": 5145, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:53:18.078215+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33529000", "ebitda": "34389000", "netIncome": "1528000", "grossProfit": "187421000", "depreciation": "None", "totalRevenue": "380189000", "costOfRevenue": "192768000", "interestIncome": "7589000", "incomeBeforeTax": "25940000", "interestExpense": "7589000", "operatingIncome": "40130000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-316000", "reportedCurrency": "USD", "netInterestIncome": "-7589000", "nonInterestIncome": "None", "operatingExpenses": "147291000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-6601000", "costofGoodsAndServicesSold": "192768000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "860000", "sellingGeneralAndAdministrative": "72891000", "netIncomeFromContinuingOperations": "26256000" }, "balance": { "goodwill": "None", "inventory": "24743000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "217731000", "longTermDebt": "32789000", "shortTermDebt": "30789000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1528000", "totalLiabilities": "134893000", "otherCurrentAssets": "8383000", "totalCurrentAssets": "205991000", "currentLongTermDebt": "30789000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "205000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11740000", "currentAccountsPayable": "14480000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6732000", "shortLongTermDebtTotal": "63578000", "totalShareholderEquity": "8403000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "24527000", "totalCurrentLiabilities": "92843000", "otherNonCurrentLiabilities": "2979000", "totalNonCurrentLiabilities": "42050000", "cashAndShortTermInvestments": "172865000", "commonStockSharesOutstanding": "96741421", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "172865000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26256000", "profitLoss": "None", "dividendPayout": "21441000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-11202000", "operatingCashflow": "46078000", "capitalExpenditures": "5606000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "66124000", "cashflowFromInvestment": "-5606000", "stockBasedCompensation": "2795000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21441000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "106596000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14025000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "860000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 380189000, "cost_of_revenue": 192768000, "gross_profit": 187421000, "research_and_development": null, "selling_general_admin": 72891000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33529000, "depreciation_amortisation": 860000, "ebitda": 34389000, "interest_expense": 7589000, "interest_income": null, "other_non_operating": null, "pretax_income": 25940000, "tax_provision": -316000, "effective_tax_rate": null, "net_income": 1528000, "net_income_continuing_ops": 26256000, "net_income_to_common": 1528000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 172865000, "short_term_investments": null, "net_receivables": 205000, "inventory": 24743000, "other_current_assets": null, "total_current_assets": 205991000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11740000, "total_assets": 217731000, "short_term_debt": 30789000, "accounts_payable": 14480000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 92843000, "long_term_debt": 32789000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 42050000, "total_liabilities": 134893000, "total_debt": 63578000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1528000, "total_equity": 8403000, "shares_outstanding": 96741421, "operating_cash_flow": 46078000, "stock_based_compensation": 2795000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5606000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5606000, "dividends_paid": 21441000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 66124000, "free_cash_flow": 51684000, "net_change_in_cash": 106596000 }, "raw_data": { "income": { "ebit": "33529000", "ebitda": "34389000", "netIncome": "1528000", "grossProfit": "187421000", "depreciation": "None", "totalRevenue": "380189000", "costOfRevenue": "192768000", "interestIncome": "7589000", "incomeBeforeTax": "25940000", "interestExpense": "7589000", "operatingIncome": "40130000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-316000", "reportedCurrency": "USD", "netInterestIncome": "-7589000", "nonInterestIncome": "None", "operatingExpenses": "147291000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-6601000", "costofGoodsAndServicesSold": "192768000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "860000", "sellingGeneralAndAdministrative": "72891000", "netIncomeFromContinuingOperations": "26256000" }, "balance": { "goodwill": "None", "inventory": "24743000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "217731000", "longTermDebt": "32789000", "shortTermDebt": "30789000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1528000", "totalLiabilities": "134893000", "otherCurrentAssets": "8383000", "totalCurrentAssets": "205991000", "currentLongTermDebt": "30789000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "205000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11740000", "currentAccountsPayable": "14480000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6732000", "shortLongTermDebtTotal": "63578000", "totalShareholderEquity": "8403000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "24527000", "totalCurrentLiabilities": "92843000", "otherNonCurrentLiabilities": "2979000", "totalNonCurrentLiabilities": "42050000", "cashAndShortTermInvestments": "172865000", "commonStockSharesOutstanding": "96741421", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "172865000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26256000", "profitLoss": "None", "dividendPayout": "21441000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-11202000", "operatingCashflow": "46078000", "capitalExpenditures": "5606000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "66124000", "cashflowFromInvestment": "-5606000", "stockBasedCompensation": "2795000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21441000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "106596000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14025000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "860000", "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": "2026-06-06T19:53:18.078215+00:00", "is_restated": false, "income_statement": { "revenue": 251820000, "cost_of_revenue": 139518000, "gross_profit": 112302000, "ebit": 26518000, "ebitda": 27164000, "pretax_income": 21576000, "tax_provision": 365703, "net_income": 21576000, "net_income_to_common": 21576000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66269000, "total_current_assets": 82972000, "total_assets": 85216000, "short_term_debt": 10205000, "long_term_debt": 62211000, "total_debt": 72416000, "total_liabilities": 170611000, "total_equity": -85395000, "shares_outstanding": 95801505, "goodwill_and_intangibles": 29000 }, "cash_flow": { "operating_cash_flow": 26723000, "capital_expenditure": 584000, "free_cash_flow": 27307000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33029, "ticker_id": 5145, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:53:18.078215+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "26518000", "ebitda": "27164000", "netIncome": "21576000", "grossProfit": "112302000", "depreciation": "None", "totalRevenue": "251820000", "costOfRevenue": "139518000", "interestIncome": "4942000", "incomeBeforeTax": "21576000", "interestExpense": "4942000", "operatingIncome": "26592000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "365703", "reportedCurrency": "USD", "netInterestIncome": "-4942000", "nonInterestIncome": "None", "operatingExpenses": "85710000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "139518000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "646000", "sellingGeneralAndAdministrative": "38610000", "netIncomeFromContinuingOperations": "21576000" }, "balance": { "goodwill": "None", "inventory": "13559000", "commonStock": "-85395000", "currentDebt": "None", "investments": "None", "totalAssets": "85216000", "longTermDebt": "62211000", "shortTermDebt": "10205000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "29000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "170611000", "otherCurrentAssets": "2939000", "totalCurrentAssets": "82972000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "205000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2244000", "currentAccountsPayable": "10972000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1957000", "shortLongTermDebtTotal": "72416000", "totalShareholderEquity": "-85395000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6756000", "totalCurrentLiabilities": "38708000", "otherNonCurrentLiabilities": "2440000", "totalNonCurrentLiabilities": "131903000", "cashAndShortTermInvestments": "66269000", "commonStockSharesOutstanding": "95801505", "intangibleAssetsExcludingGoodwill": "29000", "cashAndCashEquivalentsAtCarryingValue": "66269000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21576000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-2825000", "operatingCashflow": "26723000", "capitalExpenditures": "584000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-263000", "cashflowFromInvestment": "-584000", "stockBasedCompensation": "46000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "646000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 251820000, "cost_of_revenue": 139518000, "gross_profit": 112302000, "research_and_development": null, "selling_general_admin": 38610000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26518000, "depreciation_amortisation": 646000, "ebitda": 27164000, "interest_expense": 4942000, "interest_income": null, "other_non_operating": null, "pretax_income": 21576000, "tax_provision": 365703, "effective_tax_rate": null, "net_income": 21576000, "net_income_continuing_ops": 21576000, "net_income_to_common": 21576000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66269000, "short_term_investments": null, "net_receivables": 205000, "inventory": 13559000, "other_current_assets": null, "total_current_assets": 82972000, "net_ppe": null, "goodwill": null, "intangible_assets": 29000, "goodwill_and_intangibles": 29000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2244000, "total_assets": 85216000, "short_term_debt": 10205000, "accounts_payable": 10972000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 38708000, "long_term_debt": 62211000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 131903000, "total_liabilities": 170611000, "total_debt": 72416000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": -85395000, "shares_outstanding": 95801505, "operating_cash_flow": 26723000, "stock_based_compensation": 46000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 584000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -584000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -263000, "free_cash_flow": 27307000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "26518000", "ebitda": "27164000", "netIncome": "21576000", "grossProfit": "112302000", "depreciation": "None", "totalRevenue": "251820000", "costOfRevenue": "139518000", "interestIncome": "4942000", "incomeBeforeTax": "21576000", "interestExpense": "4942000", "operatingIncome": "26592000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "365703", "reportedCurrency": "USD", "netInterestIncome": "-4942000", "nonInterestIncome": "None", "operatingExpenses": "85710000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "139518000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "646000", "sellingGeneralAndAdministrative": "38610000", "netIncomeFromContinuingOperations": "21576000" }, "balance": { "goodwill": "None", "inventory": "13559000", "commonStock": "-85395000", "currentDebt": "None", "investments": "None", "totalAssets": "85216000", "longTermDebt": "62211000", "shortTermDebt": "10205000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "29000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "170611000", "otherCurrentAssets": "2939000", "totalCurrentAssets": "82972000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "205000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2244000", "currentAccountsPayable": "10972000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1957000", "shortLongTermDebtTotal": "72416000", "totalShareholderEquity": "-85395000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6756000", "totalCurrentLiabilities": "38708000", "otherNonCurrentLiabilities": "2440000", "totalNonCurrentLiabilities": "131903000", "cashAndShortTermInvestments": "66269000", "commonStockSharesOutstanding": "95801505", "intangibleAssetsExcludingGoodwill": "29000", "cashAndCashEquivalentsAtCarryingValue": "66269000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21576000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-2825000", "operatingCashflow": "26723000", "capitalExpenditures": "584000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-263000", "cashflowFromInvestment": "-584000", "stockBasedCompensation": "46000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "646000", "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": "2026-06-06T19:53:18.078215+00:00", "is_restated": false, "income_statement": { "revenue": 201343000, "cost_of_revenue": 116421000, "gross_profit": 84922000, "ebit": -5521000, "ebitda": -4899000, "pretax_income": -7778000, "tax_provision": 324140, "net_income": -7778000, "net_income_to_common": -7778000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40394000, "total_current_assets": 53669000, "total_assets": 55925000, "short_term_debt": 8774000, "long_term_debt": 32654000, "total_debt": 41428000, "total_liabilities": 147444000, "total_equity": -91519000, "shares_outstanding": 95801505, "goodwill_and_intangibles": 257000 }, "cash_flow": { "operating_cash_flow": 567000, "capital_expenditure": 678000, "free_cash_flow": 1245000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33033, "ticker_id": 5145, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:53:18.078215+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5521000", "ebitda": "-4899000", "netIncome": "-7778000", "grossProfit": "84922000", "depreciation": "None", "totalRevenue": "201343000", "costOfRevenue": "116421000", "interestIncome": "2257000", "incomeBeforeTax": "-7778000", "interestExpense": "2257000", "operatingIncome": "-5395000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "324140", "reportedCurrency": "USD", "netInterestIncome": "-2257000", "nonInterestIncome": "None", "operatingExpenses": "90317000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "116421000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "622000", "sellingGeneralAndAdministrative": "33217000", "netIncomeFromContinuingOperations": "-7778000" }, "balance": { "goodwill": "None", "inventory": "10807000", "commonStock": "-91519000", "currentDebt": "None", "investments": "None", "totalAssets": "55925000", "longTermDebt": "32654000", "shortTermDebt": "8774000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "257000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "147444000", "otherCurrentAssets": "2264000", "totalCurrentAssets": "53669000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "204000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2256000", "currentAccountsPayable": "10766000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1747000", "shortLongTermDebtTotal": "41428000", "totalShareholderEquity": "-91519000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3976000", "totalCurrentLiabilities": "31964000", "otherNonCurrentLiabilities": "1139000", "totalNonCurrentLiabilities": "115480000", "cashAndShortTermInvestments": "40394000", "commonStockSharesOutstanding": "95801505", "intangibleAssetsExcludingGoodwill": "257000", "cashAndCashEquivalentsAtCarryingValue": "40394000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7778000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-2426000", "operatingCashflow": "567000", "capitalExpenditures": "678000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22603000", "cashflowFromInvestment": "-678000", "stockBasedCompensation": "43000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "622000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 201343000, "cost_of_revenue": 116421000, "gross_profit": 84922000, "research_and_development": null, "selling_general_admin": 33217000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5521000, "depreciation_amortisation": 622000, "ebitda": -4899000, "interest_expense": 2257000, "interest_income": null, "other_non_operating": null, "pretax_income": -7778000, "tax_provision": 324140, "effective_tax_rate": null, "net_income": -7778000, "net_income_continuing_ops": -7778000, "net_income_to_common": -7778000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40394000, "short_term_investments": null, "net_receivables": 204000, "inventory": 10807000, "other_current_assets": null, "total_current_assets": 53669000, "net_ppe": null, "goodwill": null, "intangible_assets": 257000, "goodwill_and_intangibles": 257000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2256000, "total_assets": 55925000, "short_term_debt": 8774000, "accounts_payable": 10766000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 31964000, "long_term_debt": 32654000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 115480000, "total_liabilities": 147444000, "total_debt": 41428000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -91519000, "shares_outstanding": 95801505, "operating_cash_flow": 567000, "stock_based_compensation": 43000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 678000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -678000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 22603000, "free_cash_flow": 1245000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5521000", "ebitda": "-4899000", "netIncome": "-7778000", "grossProfit": "84922000", "depreciation": "None", "totalRevenue": "201343000", "costOfRevenue": "116421000", "interestIncome": "2257000", "incomeBeforeTax": "-7778000", "interestExpense": "2257000", "operatingIncome": "-5395000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "324140", "reportedCurrency": "USD", "netInterestIncome": "-2257000", "nonInterestIncome": "None", "operatingExpenses": "90317000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "116421000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "622000", "sellingGeneralAndAdministrative": "33217000", "netIncomeFromContinuingOperations": "-7778000" }, "balance": { "goodwill": "None", "inventory": "10807000", "commonStock": "-91519000", "currentDebt": "None", "investments": "None", "totalAssets": "55925000", "longTermDebt": "32654000", "shortTermDebt": "8774000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "257000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "147444000", "otherCurrentAssets": "2264000", "totalCurrentAssets": "53669000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "204000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2256000", "currentAccountsPayable": "10766000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1747000", "shortLongTermDebtTotal": "41428000", "totalShareholderEquity": "-91519000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3976000", "totalCurrentLiabilities": "31964000", "otherNonCurrentLiabilities": "1139000", "totalNonCurrentLiabilities": "115480000", "cashAndShortTermInvestments": "40394000", "commonStockSharesOutstanding": "95801505", "intangibleAssetsExcludingGoodwill": "257000", "cashAndCashEquivalentsAtCarryingValue": "40394000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7778000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-2426000", "operatingCashflow": "567000", "capitalExpenditures": "678000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22603000", "cashflowFromInvestment": "-678000", "stockBasedCompensation": "43000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "622000", "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": "2026-06-06T19:53:18.078215+00:00", "is_restated": false, "income_statement": { "revenue": 99504000, "cost_of_revenue": 45436000, "gross_profit": 54068000, "ebit": -8453000, "ebitda": -6838000, "pretax_income": -8453000, "tax_provision": null, "net_income": -1511000, "net_income_to_common": -1511000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58564000, "total_current_assets": 127420000, "total_assets": 183432000, "short_term_debt": 6907000, "long_term_debt": null, "total_debt": 6907000, "total_liabilities": 112085000, "total_equity": 11405000, "shares_outstanding": 158118430, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -18792000, "capital_expenditure": 555000, "free_cash_flow": -18237000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33002, "ticker_id": 5145, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:53:18.078215+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8453000", "ebitda": "-6838000", "netIncome": "-1511000", "grossProfit": "54068000", "depreciation": "None", "totalRevenue": "99504000", "costOfRevenue": "45436000", "interestIncome": "None", "incomeBeforeTax": "-8453000", "interestExpense": "0", "operatingIncome": "-8881000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "62949000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45436000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1615000", "sellingGeneralAndAdministrative": "39427000", "netIncomeFromContinuingOperations": "-8453000" }, "balance": { "goodwill": "None", "inventory": "54423000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "183432000", "longTermDebt": "None", "shortTermDebt": "6907000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4151000", "totalLiabilities": "112085000", "otherCurrentAssets": "14433000", "totalCurrentAssets": "127420000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "56012000", "currentAccountsPayable": "21853000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "38513000", "totalShareholderEquity": "11405000", "capitalLeaseObligations": "38513000", "otherCurrentLiabilities": "27024000", "totalCurrentLiabilities": "80479000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "31606000", "cashAndShortTermInvestments": "58564000", "commonStockSharesOutstanding": "158118430", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "58564000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1511000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-1237000", "operatingCashflow": "-18792000", "capitalExpenditures": "555000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1400000", "cashflowFromInvestment": "-555000", "stockBasedCompensation": "1528000", "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": "1835000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 99504000, "cost_of_revenue": 45436000, "gross_profit": 54068000, "research_and_development": null, "selling_general_admin": 39427000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8453000, "depreciation_amortisation": 1615000, "ebitda": -6838000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -8453000, "tax_provision": null, "effective_tax_rate": null, "net_income": -1511000, "net_income_continuing_ops": -8453000, "net_income_to_common": -1511000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58564000, "short_term_investments": null, "net_receivables": null, "inventory": 54423000, "other_current_assets": null, "total_current_assets": 127420000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 56012000, "total_assets": 183432000, "short_term_debt": 6907000, "accounts_payable": 21853000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 80479000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 31606000, "total_liabilities": 112085000, "total_debt": 6907000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4151000, "total_equity": 11405000, "shares_outstanding": 158118430, "operating_cash_flow": -18792000, "stock_based_compensation": 1528000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 555000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -555000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1400000, "free_cash_flow": -18237000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8453000", "ebitda": "-6838000", "netIncome": "-1511000", "grossProfit": "54068000", "depreciation": "None", "totalRevenue": "99504000", "costOfRevenue": "45436000", "interestIncome": "None", "incomeBeforeTax": "-8453000", "interestExpense": "0", "operatingIncome": "-8881000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "62949000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45436000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1615000", "sellingGeneralAndAdministrative": "39427000", "netIncomeFromContinuingOperations": "-8453000" }, "balance": { "goodwill": "None", "inventory": "54423000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "183432000", "longTermDebt": "None", "shortTermDebt": "6907000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4151000", "totalLiabilities": "112085000", "otherCurrentAssets": "14433000", "totalCurrentAssets": "127420000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "56012000", "currentAccountsPayable": "21853000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "38513000", "totalShareholderEquity": "11405000", "capitalLeaseObligations": "38513000", "otherCurrentLiabilities": "27024000", "totalCurrentLiabilities": "80479000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "31606000", "cashAndShortTermInvestments": "58564000", "commonStockSharesOutstanding": "158118430", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "58564000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1511000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-1237000", "operatingCashflow": "-18792000", "capitalExpenditures": "555000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1400000", "cashflowFromInvestment": "-555000", "stockBasedCompensation": "1528000", "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": "1835000", "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": "2026-06-06T19:53:18.078215+00:00", "is_restated": false, "income_statement": { "revenue": 124411000, "cost_of_revenue": 54904000, "gross_profit": 69507000, "ebit": 8237000, "ebitda": 9765000, "pretax_income": 8237000, "tax_provision": 9585000, "net_income": -2896000, "net_income_to_common": -2896000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 79438000, "total_current_assets": 144728000, "total_assets": 200903000, "short_term_debt": 6896000, "long_term_debt": 0, "total_debt": 6896000, "total_liabilities": 121266000, "total_equity": 12301000, "shares_outstanding": 153365570, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7167000, "capital_expenditure": 1473000, "free_cash_flow": 8640000, "dividends_paid": 28012000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33003, "ticker_id": 5145, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:53:18.078215+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8237000", "ebitda": "9765000", "netIncome": "-2896000", "grossProfit": "69507000", "depreciation": "None", "totalRevenue": "124411000", "costOfRevenue": "54904000", "interestIncome": "0", "incomeBeforeTax": "8237000", "interestExpense": "0", "operatingIncome": "-20000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "9585000", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "69527000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54904000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1528000", "sellingGeneralAndAdministrative": "38927000", "netIncomeFromContinuingOperations": "-1348000" }, "balance": { "goodwill": "None", "inventory": "53238000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "200903000", "longTermDebt": "0", "shortTermDebt": "6896000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2640000", "totalLiabilities": "121266000", "otherCurrentAssets": "12052000", "totalCurrentAssets": "144728000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "56174999", "currentAccountsPayable": "24804000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "51501000", "shortLongTermDebtTotal": "38059000", "totalShareholderEquity": "12301000", "capitalLeaseObligations": "38059000", "otherCurrentLiabilities": "35732000", "totalCurrentLiabilities": "90103000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "31163000", "cashAndShortTermInvestments": "79438000", "commonStockSharesOutstanding": "153365570", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "79438000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1348000", "profitLoss": "None", "dividendPayout": "28012000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-4129000", "operatingCashflow": "7167000", "capitalExpenditures": "1473000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32000", "cashflowFromInvestment": "-1473000", "stockBasedCompensation": "1967000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28012000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-456000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1528000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 124411000, "cost_of_revenue": 54904000, "gross_profit": 69507000, "research_and_development": null, "selling_general_admin": 38927000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8237000, "depreciation_amortisation": 1528000, "ebitda": 9765000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": 8237000, "tax_provision": 9585000, "effective_tax_rate": null, "net_income": -2896000, "net_income_continuing_ops": -1348000, "net_income_to_common": -2896000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 79438000, "short_term_investments": null, "net_receivables": null, "inventory": 53238000, "other_current_assets": null, "total_current_assets": 144728000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 56174999, "total_assets": 200903000, "short_term_debt": 6896000, "accounts_payable": 24804000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 90103000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 31163000, "total_liabilities": 121266000, "total_debt": 6896000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2640000, "total_equity": 12301000, "shares_outstanding": 153365570, "operating_cash_flow": 7167000, "stock_based_compensation": 1967000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1473000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1473000, "dividends_paid": 28012000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32000, "free_cash_flow": 8640000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8237000", "ebitda": "9765000", "netIncome": "-2896000", "grossProfit": "69507000", "depreciation": "None", "totalRevenue": "124411000", "costOfRevenue": "54904000", "interestIncome": "0", "incomeBeforeTax": "8237000", "interestExpense": "0", "operatingIncome": "-20000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "9585000", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "69527000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54904000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1528000", "sellingGeneralAndAdministrative": "38927000", "netIncomeFromContinuingOperations": "-1348000" }, "balance": { "goodwill": "None", "inventory": "53238000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "200903000", "longTermDebt": "0", "shortTermDebt": "6896000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2640000", "totalLiabilities": "121266000", "otherCurrentAssets": "12052000", "totalCurrentAssets": "144728000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "56174999", "currentAccountsPayable": "24804000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "51501000", "shortLongTermDebtTotal": "38059000", "totalShareholderEquity": "12301000", "capitalLeaseObligations": "38059000", "otherCurrentLiabilities": "35732000", "totalCurrentLiabilities": "90103000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "31163000", "cashAndShortTermInvestments": "79438000", "commonStockSharesOutstanding": "153365570", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "79438000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1348000", "profitLoss": "None", "dividendPayout": "28012000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-4129000", "operatingCashflow": "7167000", "capitalExpenditures": "1473000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32000", "cashflowFromInvestment": "-1473000", "stockBasedCompensation": "1967000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28012000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-456000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1528000", "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": "2026-06-06T19:53:18.078215+00:00", "is_restated": false, "income_statement": { "revenue": 110252000, "cost_of_revenue": 46801000, "gross_profit": 63451000, "ebit": -356000, "ebitda": 1396000, "pretax_income": -628000, "tax_provision": 44000, "net_income": -107000, "net_income_to_common": -107000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 73429000, "total_current_assets": 135651000, "total_assets": 202966000, "short_term_debt": 7100000, "long_term_debt": 0, "total_debt": 7100000, "total_liabilities": 123912000, "total_equity": 11979000, "shares_outstanding": 145558540, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 608000, "capital_expenditure": 611000, "free_cash_flow": 1219000, "dividends_paid": 3793000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33005, "ticker_id": 5145, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:53:18.078215+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-356000", "ebitda": "1396000", "netIncome": "-107000", "grossProfit": "63451000", "depreciation": "None", "totalRevenue": "110252000", "costOfRevenue": "46801000", "interestIncome": "272000", "incomeBeforeTax": "-628000", "interestExpense": "272000", "operatingIncome": "-620000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "44000", "reportedCurrency": "USD", "netInterestIncome": "-272000", "nonInterestIncome": "None", "operatingExpenses": "64071000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46801000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1752000", "sellingGeneralAndAdministrative": "37939000", "netIncomeFromContinuingOperations": "-672000" }, "balance": { "goodwill": "None", "inventory": "49132000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "202966000", "longTermDebt": "0", "shortTermDebt": "7100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "256000", "totalLiabilities": "123912000", "otherCurrentAssets": "13090000", "totalCurrentAssets": "135651000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "67315000", "currentAccountsPayable": "20851000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "53787000", "shortLongTermDebtTotal": "40355000", "totalShareholderEquity": "11979000", "capitalLeaseObligations": "40355000", "otherCurrentLiabilities": "29293000", "totalCurrentLiabilities": "82920000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "40992000", "cashAndShortTermInvestments": "73429000", "commonStockSharesOutstanding": "145558540", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "73429000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-107000", "profitLoss": "None", "dividendPayout": "3793000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-1858000", "operatingCashflow": "608000", "capitalExpenditures": "611000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60055000", "cashflowFromInvestment": "-611000", "stockBasedCompensation": "2256000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3793000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-96000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1752000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 110252000, "cost_of_revenue": 46801000, "gross_profit": 63451000, "research_and_development": null, "selling_general_admin": 37939000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -356000, "depreciation_amortisation": 1752000, "ebitda": 1396000, "interest_expense": 272000, "interest_income": null, "other_non_operating": null, "pretax_income": -628000, "tax_provision": 44000, "effective_tax_rate": null, "net_income": -107000, "net_income_continuing_ops": -672000, "net_income_to_common": -107000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 73429000, "short_term_investments": null, "net_receivables": null, "inventory": 49132000, "other_current_assets": null, "total_current_assets": 135651000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 67315000, "total_assets": 202966000, "short_term_debt": 7100000, "accounts_payable": 20851000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 82920000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 40992000, "total_liabilities": 123912000, "total_debt": 7100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 256000, "total_equity": 11979000, "shares_outstanding": 145558540, "operating_cash_flow": 608000, "stock_based_compensation": 2256000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 611000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -611000, "dividends_paid": 3793000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -60055000, "free_cash_flow": 1219000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-356000", "ebitda": "1396000", "netIncome": "-107000", "grossProfit": "63451000", "depreciation": "None", "totalRevenue": "110252000", "costOfRevenue": "46801000", "interestIncome": "272000", "incomeBeforeTax": "-628000", "interestExpense": "272000", "operatingIncome": "-620000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "44000", "reportedCurrency": "USD", "netInterestIncome": "-272000", "nonInterestIncome": "None", "operatingExpenses": "64071000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46801000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1752000", "sellingGeneralAndAdministrative": "37939000", "netIncomeFromContinuingOperations": "-672000" }, "balance": { "goodwill": "None", "inventory": "49132000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "202966000", "longTermDebt": "0", "shortTermDebt": "7100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "256000", "totalLiabilities": "123912000", "otherCurrentAssets": "13090000", "totalCurrentAssets": "135651000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "67315000", "currentAccountsPayable": "20851000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "53787000", "shortLongTermDebtTotal": "40355000", "totalShareholderEquity": "11979000", "capitalLeaseObligations": "40355000", "otherCurrentLiabilities": "29293000", "totalCurrentLiabilities": "82920000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "40992000", "cashAndShortTermInvestments": "73429000", "commonStockSharesOutstanding": "145558540", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "73429000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-107000", "profitLoss": "None", "dividendPayout": "3793000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-1858000", "operatingCashflow": "608000", "capitalExpenditures": "611000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60055000", "cashflowFromInvestment": "-611000", "stockBasedCompensation": "2256000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3793000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-96000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1752000", "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": "2026-06-06T19:53:18.078215+00:00", "is_restated": false, "income_statement": { "revenue": 108936000, "cost_of_revenue": 45432000, "gross_profit": 63504000, "ebit": -75000, "ebitda": 1673000, "pretax_income": -970000, "tax_provision": 143000, "net_income": -166000, "net_income_to_common": -166000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133615000, "total_current_assets": 191227000, "total_assets": 260875000, "short_term_debt": 41454000, "long_term_debt": 0, "total_debt": 41454000, "total_liabilities": 158193000, "total_equity": 15281000, "shares_outstanding": 143333000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 9070000, "capital_expenditure": 1155000, "free_cash_flow": 10225000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33006, "ticker_id": 5145, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:53:18.078215+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-75000", "ebitda": "1673000", "netIncome": "-166000", "grossProfit": "63504000", "depreciation": "None", "totalRevenue": "108936000", "costOfRevenue": "45432000", "interestIncome": "895000", "incomeBeforeTax": "-970000", "interestExpense": "895000", "operatingIncome": "-1213000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "143000", "reportedCurrency": "USD", "netInterestIncome": "-895000", "nonInterestIncome": "None", "operatingExpenses": "64717000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45432000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1748000", "sellingGeneralAndAdministrative": "38446000", "netIncomeFromContinuingOperations": "-1113000" }, "balance": { "goodwill": "None", "inventory": "47348000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "260875000", "longTermDebt": "0", "shortTermDebt": "41454000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4156000", "totalLiabilities": "158193000", "otherCurrentAssets": "10264000", "totalCurrentAssets": "191227000", "currentLongTermDebt": "34489000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "69648000", "currentAccountsPayable": "20754000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "56040000", "shortLongTermDebtTotal": "76659000", "totalShareholderEquity": "15281000", "capitalLeaseObligations": "42170000", "otherCurrentLiabilities": "25959000", "totalCurrentLiabilities": "115251000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "42942000", "cashAndShortTermInvestments": "133615000", "commonStockSharesOutstanding": "143333000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "133615000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1113000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-7532000", "operatingCashflow": "9070000", "capitalExpenditures": "1155000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21636000", "cashflowFromInvestment": "-1155000", "stockBasedCompensation": "2328000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-197000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1544000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 108936000, "cost_of_revenue": 45432000, "gross_profit": 63504000, "research_and_development": null, "selling_general_admin": 38446000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -75000, "depreciation_amortisation": 1748000, "ebitda": 1673000, "interest_expense": 895000, "interest_income": null, "other_non_operating": null, "pretax_income": -970000, "tax_provision": 143000, "effective_tax_rate": null, "net_income": -166000, "net_income_continuing_ops": -1113000, "net_income_to_common": -166000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 133615000, "short_term_investments": null, "net_receivables": null, "inventory": 47348000, "other_current_assets": null, "total_current_assets": 191227000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 69648000, "total_assets": 260875000, "short_term_debt": 41454000, "accounts_payable": 20754000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 115251000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 42942000, "total_liabilities": 158193000, "total_debt": 41454000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4156000, "total_equity": 15281000, "shares_outstanding": 143333000, "operating_cash_flow": 9070000, "stock_based_compensation": 2328000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1155000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1155000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21636000, "free_cash_flow": 10225000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-75000", "ebitda": "1673000", "netIncome": "-166000", "grossProfit": "63504000", "depreciation": "None", "totalRevenue": "108936000", "costOfRevenue": "45432000", "interestIncome": "895000", "incomeBeforeTax": "-970000", "interestExpense": "895000", "operatingIncome": "-1213000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "143000", "reportedCurrency": "USD", "netInterestIncome": "-895000", "nonInterestIncome": "None", "operatingExpenses": "64717000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45432000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1748000", "sellingGeneralAndAdministrative": "38446000", "netIncomeFromContinuingOperations": "-1113000" }, "balance": { "goodwill": "None", "inventory": "47348000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "260875000", "longTermDebt": "0", "shortTermDebt": "41454000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4156000", "totalLiabilities": "158193000", "otherCurrentAssets": "10264000", "totalCurrentAssets": "191227000", "currentLongTermDebt": "34489000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "69648000", "currentAccountsPayable": "20754000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "56040000", "shortLongTermDebtTotal": "76659000", "totalShareholderEquity": "15281000", "capitalLeaseObligations": "42170000", "otherCurrentLiabilities": "25959000", "totalCurrentLiabilities": "115251000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "42942000", "cashAndShortTermInvestments": "133615000", "commonStockSharesOutstanding": "143333000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "133615000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1113000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-7532000", "operatingCashflow": "9070000", "capitalExpenditures": "1155000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21636000", "cashflowFromInvestment": "-1155000", "stockBasedCompensation": "2328000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-197000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1544000", "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": "2026-06-06T19:53:18.078215+00:00", "is_restated": false, "income_statement": { "revenue": 93884000, "cost_of_revenue": 38842000, "gross_profit": 55042000, "ebit": -2283000, "ebitda": -633000, "pretax_income": -3398000, "tax_provision": -131000, "net_income": -466000, "net_income_to_common": -466000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 147338000, "total_current_assets": 197956000, "total_assets": 269650000, "short_term_debt": 26742000, "long_term_debt": 34522000, "total_debt": 61264000, "total_liabilities": 166678000, "total_equity": 14928000, "shares_outstanding": 98352924, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -7127000, "capital_expenditure": 727000, "free_cash_flow": -6400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33007, "ticker_id": 5145, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:53:18.078215+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2283000", "ebitda": "-633000", "netIncome": "-466000", "grossProfit": "55042000", "depreciation": "None", "totalRevenue": "93884000", "costOfRevenue": "38842000", "interestIncome": "1115000", "incomeBeforeTax": "-3398000", "interestExpense": "1115000", "operatingIncome": "-3523000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-131000", "reportedCurrency": "USD", "netInterestIncome": "-1115000", "nonInterestIncome": "None", "operatingExpenses": "58565000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38842000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1650000", "sellingGeneralAndAdministrative": "35603000", "netIncomeFromContinuingOperations": "-3267000" }, "balance": { "goodwill": "None", "inventory": "39848000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "269650000", "longTermDebt": "34522000", "shortTermDebt": "26742000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4322000", "totalLiabilities": "166678000", "otherCurrentAssets": "10770000", "totalCurrentAssets": "197956000", "currentLongTermDebt": "20000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "71694000", "currentAccountsPayable": "13378000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "58420000", "shortLongTermDebtTotal": "98524000", "totalShareholderEquity": "14928000", "capitalLeaseObligations": "44002000", "otherCurrentLiabilities": "21267000", "totalCurrentLiabilities": "87159000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "79519000", "cashAndShortTermInvestments": "147338000", "commonStockSharesOutstanding": "98352924", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "147338000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-466000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-1673000", "operatingCashflow": "-7127000", "capitalExpenditures": "727000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6732000", "cashflowFromInvestment": "-727000", "stockBasedCompensation": "2369000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-163000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1488000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 93884000, "cost_of_revenue": 38842000, "gross_profit": 55042000, "research_and_development": null, "selling_general_admin": 35603000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2283000, "depreciation_amortisation": 1650000, "ebitda": -633000, "interest_expense": 1115000, "interest_income": null, "other_non_operating": null, "pretax_income": -3398000, "tax_provision": -131000, "effective_tax_rate": null, "net_income": -466000, "net_income_continuing_ops": -3267000, "net_income_to_common": -466000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 147338000, "short_term_investments": null, "net_receivables": null, "inventory": 39848000, "other_current_assets": null, "total_current_assets": 197956000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 71694000, "total_assets": 269650000, "short_term_debt": 26742000, "accounts_payable": 13378000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 87159000, "long_term_debt": 34522000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 79519000, "total_liabilities": 166678000, "total_debt": 61264000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4322000, "total_equity": 14928000, "shares_outstanding": 98352924, "operating_cash_flow": -7127000, "stock_based_compensation": 2369000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 727000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -727000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6732000, "free_cash_flow": -6400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2283000", "ebitda": "-633000", "netIncome": "-466000", "grossProfit": "55042000", "depreciation": "None", "totalRevenue": "93884000", "costOfRevenue": "38842000", "interestIncome": "1115000", "incomeBeforeTax": "-3398000", "interestExpense": "1115000", "operatingIncome": "-3523000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-131000", "reportedCurrency": "USD", "netInterestIncome": "-1115000", "nonInterestIncome": "None", "operatingExpenses": "58565000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38842000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1650000", "sellingGeneralAndAdministrative": "35603000", "netIncomeFromContinuingOperations": "-3267000" }, "balance": { "goodwill": "None", "inventory": "39848000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "269650000", "longTermDebt": "34522000", "shortTermDebt": "26742000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4322000", "totalLiabilities": "166678000", "otherCurrentAssets": "10770000", "totalCurrentAssets": "197956000", "currentLongTermDebt": "20000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "71694000", "currentAccountsPayable": "13378000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "58420000", "shortLongTermDebtTotal": "98524000", "totalShareholderEquity": "14928000", "capitalLeaseObligations": "44002000", "otherCurrentLiabilities": "21267000", "totalCurrentLiabilities": "87159000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "79519000", "cashAndShortTermInvestments": "147338000", "commonStockSharesOutstanding": "98352924", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "147338000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-466000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-1673000", "operatingCashflow": "-7127000", "capitalExpenditures": "727000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6732000", "cashflowFromInvestment": "-727000", "stockBasedCompensation": "2369000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-163000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1488000", "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": "2026-06-06T19:53:18.078215+00:00", "is_restated": false, "income_statement": { "revenue": 119525000, "cost_of_revenue": 48276000, "gross_profit": 71249000, "ebit": 3769000, "ebitda": 5235000, "pretax_income": 2565000, "tax_provision": -62000, "net_income": 358000, "net_income_to_common": 358000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 161925000, "total_current_assets": 211413000, "total_assets": 281245000, "short_term_debt": 11796000, "long_term_debt": 50010000, "total_debt": 61806000, "total_liabilities": 171863000, "total_equity": 15329000, "shares_outstanding": 98745356, "goodwill_and_intangibles": 2156000 }, "cash_flow": { "operating_cash_flow": 14091000, "capital_expenditure": 2177000, "free_cash_flow": 16268000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33008, "ticker_id": 5145, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:53:18.078215+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3769000", "ebitda": "5235000", "netIncome": "358000", "grossProfit": "71249000", "depreciation": "None", "totalRevenue": "119525000", "costOfRevenue": "48276000", "interestIncome": "1204000", "incomeBeforeTax": "2565000", "interestExpense": "1204000", "operatingIncome": "2410000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-62000", "reportedCurrency": "USD", "netInterestIncome": "-1204000", "nonInterestIncome": "None", "operatingExpenses": "68839000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48276000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1466000", "sellingGeneralAndAdministrative": "39500000", "netIncomeFromContinuingOperations": "2627000" }, "balance": { "goodwill": "None", "inventory": "38292000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "281245000", "longTermDebt": "50010000", "shortTermDebt": "11796000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2156000", "reportedCurrency": "USD", "retainedEarnings": "4788000", "totalLiabilities": "171863000", "otherCurrentAssets": "11196000", "totalCurrentAssets": "211413000", "currentLongTermDebt": "5688000", "longTermInvestments": "None", "shortTermInvestments": "216000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "69832000", "currentAccountsPayable": "15733000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "56848000", "shortLongTermDebtTotal": "97662000", "totalShareholderEquity": "15329000", "capitalLeaseObligations": "41964000", "otherCurrentLiabilities": "27438000", "totalCurrentLiabilities": "78169000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "93694000", "cashAndShortTermInvestments": "161925000", "commonStockSharesOutstanding": "98745356", "intangibleAssetsExcludingGoodwill": "2156000", "cashAndCashEquivalentsAtCarryingValue": "161925000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2627000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-101000", "operatingCashflow": "14091000", "capitalExpenditures": "2177000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2641000", "cashflowFromInvestment": "-2177000", "stockBasedCompensation": "2398000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1466000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 119525000, "cost_of_revenue": 48276000, "gross_profit": 71249000, "research_and_development": null, "selling_general_admin": 39500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3769000, "depreciation_amortisation": 1466000, "ebitda": 5235000, "interest_expense": 1204000, "interest_income": null, "other_non_operating": null, "pretax_income": 2565000, "tax_provision": -62000, "effective_tax_rate": null, "net_income": 358000, "net_income_continuing_ops": 2627000, "net_income_to_common": 358000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 161925000, "short_term_investments": 216000, "net_receivables": null, "inventory": 38292000, "other_current_assets": null, "total_current_assets": 211413000, "net_ppe": null, "goodwill": null, "intangible_assets": 2156000, "goodwill_and_intangibles": 2156000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 69832000, "total_assets": 281245000, "short_term_debt": 11796000, "accounts_payable": 15733000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 78169000, "long_term_debt": 50010000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 93694000, "total_liabilities": 171863000, "total_debt": 61806000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4788000, "total_equity": 15329000, "shares_outstanding": 98745356, "operating_cash_flow": 14091000, "stock_based_compensation": 2398000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2177000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2177000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2641000, "free_cash_flow": 16268000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3769000", "ebitda": "5235000", "netIncome": "358000", "grossProfit": "71249000", "depreciation": "None", "totalRevenue": "119525000", "costOfRevenue": "48276000", "interestIncome": "1204000", "incomeBeforeTax": "2565000", "interestExpense": "1204000", "operatingIncome": "2410000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-62000", "reportedCurrency": "USD", "netInterestIncome": "-1204000", "nonInterestIncome": "None", "operatingExpenses": "68839000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48276000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1466000", "sellingGeneralAndAdministrative": "39500000", "netIncomeFromContinuingOperations": "2627000" }, "balance": { "goodwill": "None", "inventory": "38292000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "281245000", "longTermDebt": "50010000", "shortTermDebt": "11796000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2156000", "reportedCurrency": "USD", "retainedEarnings": "4788000", "totalLiabilities": "171863000", "otherCurrentAssets": "11196000", "totalCurrentAssets": "211413000", "currentLongTermDebt": "5688000", "longTermInvestments": "None", "shortTermInvestments": "216000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "69832000", "currentAccountsPayable": "15733000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "56848000", "shortLongTermDebtTotal": "97662000", "totalShareholderEquity": "15329000", "capitalLeaseObligations": "41964000", "otherCurrentLiabilities": "27438000", "totalCurrentLiabilities": "78169000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "93694000", "cashAndShortTermInvestments": "161925000", "commonStockSharesOutstanding": "98745356", "intangibleAssetsExcludingGoodwill": "2156000", "cashAndCashEquivalentsAtCarryingValue": "161925000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2627000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-101000", "operatingCashflow": "14091000", "capitalExpenditures": "2177000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2641000", "cashflowFromInvestment": "-2177000", "stockBasedCompensation": "2398000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1466000", "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": "2026-06-06T19:53:18.078215+00:00", "is_restated": false, "income_statement": { "revenue": 99873000, "cost_of_revenue": 39103000, "gross_profit": 60770000, "ebit": 456000, "ebitda": 1797000, "pretax_income": -864000, "tax_provision": 211000, "net_income": 1366676000, "net_income_to_common": 1366676000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 152653000, "total_current_assets": 202744000, "total_assets": 273246000, "short_term_debt": 12430000, "long_term_debt": 51588000, "total_debt": 64018000, "total_liabilities": 168891000, "total_equity": 14469000, "shares_outstanding": 98487105, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1985000, "capital_expenditure": 1311000, "free_cash_flow": 3296000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33010, "ticker_id": 5145, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:53:18.078215+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "456000", "ebitda": "1797000", "netIncome": "1366676000", "grossProfit": "60770000", "depreciation": "None", "totalRevenue": "99873000", "costOfRevenue": "39103000", "interestIncome": "1320000", "incomeBeforeTax": "-864000", "interestExpense": "1320000", "operatingIncome": "-1069000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "211000", "reportedCurrency": "USD", "netInterestIncome": "-1320000", "nonInterestIncome": "None", "operatingExpenses": "61839000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39103000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1341000", "sellingGeneralAndAdministrative": "35345000", "netIncomeFromContinuingOperations": "-1075000" }, "balance": { "goodwill": "None", "inventory": "38530000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "273246000", "longTermDebt": "51588000", "shortTermDebt": "12430000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4430000", "totalLiabilities": "168891000", "otherCurrentAssets": "11561000", "totalCurrentAssets": "202744000", "currentLongTermDebt": "6500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "70502000", "currentAccountsPayable": "2199000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "57794000", "shortLongTermDebtTotal": "101074000", "totalShareholderEquity": "14469000", "capitalLeaseObligations": "42986000", "otherCurrentLiabilities": "33585000", "totalCurrentLiabilities": "72419000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "96472000", "cashAndShortTermInvestments": "152653000", "commonStockSharesOutstanding": "98487105", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "152653000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1075000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-314000", "operatingCashflow": "1985000", "capitalExpenditures": "1311000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-229000", "cashflowFromInvestment": "-1311000", "stockBasedCompensation": "2524000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-179000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1341000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 99873000, "cost_of_revenue": 39103000, "gross_profit": 60770000, "research_and_development": null, "selling_general_admin": 35345000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 456000, "depreciation_amortisation": 1341000, "ebitda": 1797000, "interest_expense": 1320000, "interest_income": null, "other_non_operating": null, "pretax_income": -864000, "tax_provision": 211000, "effective_tax_rate": null, "net_income": 1366676000, "net_income_continuing_ops": -1075000, "net_income_to_common": 1366676000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 152653000, "short_term_investments": null, "net_receivables": null, "inventory": 38530000, "other_current_assets": null, "total_current_assets": 202744000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 70502000, "total_assets": 273246000, "short_term_debt": 12430000, "accounts_payable": 2199000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 72419000, "long_term_debt": 51588000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 96472000, "total_liabilities": 168891000, "total_debt": 64018000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4430000, "total_equity": 14469000, "shares_outstanding": 98487105, "operating_cash_flow": 1985000, "stock_based_compensation": 2524000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1311000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1311000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -229000, "free_cash_flow": 3296000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "456000", "ebitda": "1797000", "netIncome": "1366676000", "grossProfit": "60770000", "depreciation": "None", "totalRevenue": "99873000", "costOfRevenue": "39103000", "interestIncome": "1320000", "incomeBeforeTax": "-864000", "interestExpense": "1320000", "operatingIncome": "-1069000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "211000", "reportedCurrency": "USD", "netInterestIncome": "-1320000", "nonInterestIncome": "None", "operatingExpenses": "61839000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39103000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1341000", "sellingGeneralAndAdministrative": "35345000", "netIncomeFromContinuingOperations": "-1075000" }, "balance": { "goodwill": "None", "inventory": "38530000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "273246000", "longTermDebt": "51588000", "shortTermDebt": "12430000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4430000", "totalLiabilities": "168891000", "otherCurrentAssets": "11561000", "totalCurrentAssets": "202744000", "currentLongTermDebt": "6500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "70502000", "currentAccountsPayable": "2199000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "57794000", "shortLongTermDebtTotal": "101074000", "totalShareholderEquity": "14469000", "capitalLeaseObligations": "42986000", "otherCurrentLiabilities": "33585000", "totalCurrentLiabilities": "72419000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "96472000", "cashAndShortTermInvestments": "152653000", "commonStockSharesOutstanding": "98487105", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "152653000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1075000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-314000", "operatingCashflow": "1985000", "capitalExpenditures": "1311000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-229000", "cashflowFromInvestment": "-1311000", "stockBasedCompensation": "2524000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-179000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1341000", "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": "2026-06-06T19:53:18.078215+00:00", "is_restated": false, "income_statement": { "revenue": 105426000, "cost_of_revenue": 41349000, "gross_profit": 64077000, "ebit": 2606000, "ebitda": 3908000, "pretax_income": 1313000, "tax_provision": -62000, "net_income": 185000, "net_income_to_common": 185000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 152209000, "total_current_assets": 201520000, "total_assets": 272503000, "short_term_debt": 10588000, "long_term_debt": 53165000, "total_debt": 63753000, "total_liabilities": 169554000, "total_equity": 14066000, "shares_outstanding": 98228854, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7309000, "capital_expenditure": 857000, "free_cash_flow": 8166000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33011, "ticker_id": 5145, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:53:18.078215+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2606000", "ebitda": "3908000", "netIncome": "185000", "grossProfit": "64077000", "depreciation": "None", "totalRevenue": "105426000", "costOfRevenue": "41349000", "interestIncome": "None", "incomeBeforeTax": "1313000", "interestExpense": "1293000", "operatingIncome": "1132000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-62000", "reportedCurrency": "USD", "netInterestIncome": "-1293000", "nonInterestIncome": "None", "operatingExpenses": "62945000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41349000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1302000", "sellingGeneralAndAdministrative": "35599000", "netIncomeFromContinuingOperations": "1375000" }, "balance": { "goodwill": "None", "inventory": "38285000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "272503000", "longTermDebt": "53165000", "shortTermDebt": "10588000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4571000", "totalLiabilities": "169554000", "otherCurrentAssets": "11026000", "totalCurrentAssets": "201520000", "currentLongTermDebt": "4875000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "-10312000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "70983000", "currentAccountsPayable": "2352000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "102368000", "totalShareholderEquity": "14066000", "capitalLeaseObligations": "44328000", "otherCurrentLiabilities": "33088000", "totalCurrentLiabilities": "69946000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "99608000", "cashAndShortTermInvestments": "152209000", "commonStockSharesOutstanding": "98228854", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "152209000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "185000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "780000", "operatingCashflow": "7309000", "capitalExpenditures": "857000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1696000", "cashflowFromInvestment": "-857000", "stockBasedCompensation": "2425000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-159000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1302000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 105426000, "cost_of_revenue": 41349000, "gross_profit": 64077000, "research_and_development": null, "selling_general_admin": 35599000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2606000, "depreciation_amortisation": 1302000, "ebitda": 3908000, "interest_expense": 1293000, "interest_income": null, "other_non_operating": null, "pretax_income": 1313000, "tax_provision": -62000, "effective_tax_rate": null, "net_income": 185000, "net_income_continuing_ops": 1375000, "net_income_to_common": 185000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 152209000, "short_term_investments": null, "net_receivables": -10312000, "inventory": 38285000, "other_current_assets": null, "total_current_assets": 201520000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 70983000, "total_assets": 272503000, "short_term_debt": 10588000, "accounts_payable": 2352000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 69946000, "long_term_debt": 53165000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 99608000, "total_liabilities": 169554000, "total_debt": 63753000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4571000, "total_equity": 14066000, "shares_outstanding": 98228854, "operating_cash_flow": 7309000, "stock_based_compensation": 2425000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 857000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -857000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1696000, "free_cash_flow": 8166000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2606000", "ebitda": "3908000", "netIncome": "185000", "grossProfit": "64077000", "depreciation": "None", "totalRevenue": "105426000", "costOfRevenue": "41349000", "interestIncome": "None", "incomeBeforeTax": "1313000", "interestExpense": "1293000", "operatingIncome": "1132000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-62000", "reportedCurrency": "USD", "netInterestIncome": "-1293000", "nonInterestIncome": "None", "operatingExpenses": "62945000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41349000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1302000", "sellingGeneralAndAdministrative": "35599000", "netIncomeFromContinuingOperations": "1375000" }, "balance": { "goodwill": "None", "inventory": "38285000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "272503000", "longTermDebt": "53165000", "shortTermDebt": "10588000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4571000", "totalLiabilities": "169554000", "otherCurrentAssets": "11026000", "totalCurrentAssets": "201520000", "currentLongTermDebt": "4875000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "-10312000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "70983000", "currentAccountsPayable": "2352000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "102368000", "totalShareholderEquity": "14066000", "capitalLeaseObligations": "44328000", "otherCurrentLiabilities": "33088000", "totalCurrentLiabilities": "69946000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "99608000", "cashAndShortTermInvestments": "152209000", "commonStockSharesOutstanding": "98228854", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "152209000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "185000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "780000", "operatingCashflow": "7309000", "capitalExpenditures": "857000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1696000", "cashflowFromInvestment": "-857000", "stockBasedCompensation": "2425000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-159000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1302000", "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": "2026-06-06T19:53:18.078215+00:00", "is_restated": false, "income_statement": { "revenue": 97337000, "cost_of_revenue": 39031000, "gross_profit": 58306000, "ebit": 2354000, "ebitda": 3557000, "pretax_income": 1140000, "tax_provision": 73000, "net_income": 139000, "net_income_to_common": 139000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 147454000, "total_current_assets": 197755000, "total_assets": 268199000, "short_term_debt": 9841000, "long_term_debt": 54337000, "total_debt": 64178000, "total_liabilities": 168341000, "total_equity": 13274000, "shares_outstanding": 97850288, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -5790000, "capital_expenditure": 562000, "free_cash_flow": -5228000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33012, "ticker_id": 5145, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:53:18.078215+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2354000", "ebitda": "3557000", "netIncome": "139000", "grossProfit": "58306000", "depreciation": "None", "totalRevenue": "97337000", "costOfRevenue": "39031000", "interestIncome": "None", "incomeBeforeTax": "1140000", "interestExpense": "1214000", "operatingIncome": "877000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "73000", "reportedCurrency": "USD", "netInterestIncome": "-1214000", "nonInterestIncome": "None", "operatingExpenses": "57429000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39031000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1203000", "sellingGeneralAndAdministrative": "111523000", "netIncomeFromContinuingOperations": "1067000" }, "balance": { "goodwill": "None", "inventory": "38905000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "268199000", "longTermDebt": "54337000", "shortTermDebt": "9841000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4386000", "totalLiabilities": "168341000", "otherCurrentAssets": "11396000", "totalCurrentAssets": "197755000", "currentLongTermDebt": "4469000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "-213000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "70444000", "currentAccountsPayable": "2473000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "101440000", "totalShareholderEquity": "13274000", "capitalLeaseObligations": "42634000", "otherCurrentLiabilities": "31035000", "totalCurrentLiabilities": "68728000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "99613000", "cashAndShortTermInvestments": "147454000", "commonStockSharesOutstanding": "97850288", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "147454000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1067000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-1051000", "operatingCashflow": "-5790000", "capitalExpenditures": "562000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2001000", "cashflowFromInvestment": "-562000", "stockBasedCompensation": "2587000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1203000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 97337000, "cost_of_revenue": 39031000, "gross_profit": 58306000, "research_and_development": null, "selling_general_admin": 111523000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2354000, "depreciation_amortisation": 1203000, "ebitda": 3557000, "interest_expense": 1214000, "interest_income": null, "other_non_operating": null, "pretax_income": 1140000, "tax_provision": 73000, "effective_tax_rate": null, "net_income": 139000, "net_income_continuing_ops": 1067000, "net_income_to_common": 139000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 147454000, "short_term_investments": null, "net_receivables": -213000, "inventory": 38905000, "other_current_assets": null, "total_current_assets": 197755000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 70444000, "total_assets": 268199000, "short_term_debt": 9841000, "accounts_payable": 2473000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 68728000, "long_term_debt": 54337000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 99613000, "total_liabilities": 168341000, "total_debt": 64178000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4386000, "total_equity": 13274000, "shares_outstanding": 97850288, "operating_cash_flow": -5790000, "stock_based_compensation": 2587000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 562000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -562000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2001000, "free_cash_flow": -5228000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2354000", "ebitda": "3557000", "netIncome": "139000", "grossProfit": "58306000", "depreciation": "None", "totalRevenue": "97337000", "costOfRevenue": "39031000", "interestIncome": "None", "incomeBeforeTax": "1140000", "interestExpense": "1214000", "operatingIncome": "877000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "73000", "reportedCurrency": "USD", "netInterestIncome": "-1214000", "nonInterestIncome": "None", "operatingExpenses": "57429000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39031000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1203000", "sellingGeneralAndAdministrative": "111523000", "netIncomeFromContinuingOperations": "1067000" }, "balance": { "goodwill": "None", "inventory": "38905000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "268199000", "longTermDebt": "54337000", "shortTermDebt": "9841000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4386000", "totalLiabilities": "168341000", "otherCurrentAssets": "11396000", "totalCurrentAssets": "197755000", "currentLongTermDebt": "4469000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "-213000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "70444000", "currentAccountsPayable": "2473000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "101440000", "totalShareholderEquity": "13274000", "capitalLeaseObligations": "42634000", "otherCurrentLiabilities": "31035000", "totalCurrentLiabilities": "68728000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "99613000", "cashAndShortTermInvestments": "147454000", "commonStockSharesOutstanding": "97850288", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "147454000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1067000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-1051000", "operatingCashflow": "-5790000", "capitalExpenditures": "562000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2001000", "cashflowFromInvestment": "-562000", "stockBasedCompensation": "2587000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1203000", "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": "2026-06-06T19:53:18.078215+00:00", "is_restated": false, "income_statement": { "revenue": 124346000, "cost_of_revenue": 51338000, "gross_profit": 73008000, "ebit": 2711000, "ebitda": 3915000, "pretax_income": 1391000, "tax_provision": -550000, "net_income": 243000, "net_income_to_common": 243000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 155809000, "total_current_assets": 204856000, "total_assets": 273583000, "short_term_debt": 9056000, "long_term_debt": 55573000, "total_debt": 64629000, "total_liabilities": 176127000, "total_equity": 12532000, "shares_outstanding": 97399592, "goodwill_and_intangibles": 1465000 }, "cash_flow": { "operating_cash_flow": 10700000, "capital_expenditure": 1215000, "free_cash_flow": 11915000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33013, "ticker_id": 5145, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:53:18.078215+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2711000", "ebitda": "3915000", "netIncome": "243000", "grossProfit": "73008000", "depreciation": "None", "totalRevenue": "124346000", "costOfRevenue": "51338000", "interestIncome": "None", "incomeBeforeTax": "1391000", "interestExpense": "1320000", "operatingIncome": "1198000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-550000", "reportedCurrency": "USD", "netInterestIncome": "-1320000", "nonInterestIncome": "None", "operatingExpenses": "71810000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51338000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1204000", "sellingGeneralAndAdministrative": "49899000", "netIncomeFromContinuingOperations": "1941000" }, "balance": { "goodwill": "None", "inventory": "37788000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "273583000", "longTermDebt": "55573000", "shortTermDebt": "9056000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1465000", "reportedCurrency": "USD", "retainedEarnings": "4247000", "totalLiabilities": "176127000", "otherCurrentAssets": "11259000", "totalCurrentAssets": "204856000", "currentLongTermDebt": "4063000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "-10048000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "68727000", "currentAccountsPayable": "17197000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "100201000", "totalShareholderEquity": "12532000", "capitalLeaseObligations": "40565000", "otherCurrentLiabilities": "27098000", "totalCurrentLiabilities": "76947000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "99180000", "cashAndShortTermInvestments": "155809000", "commonStockSharesOutstanding": "97399592", "intangibleAssetsExcludingGoodwill": "1465000", "cashAndCashEquivalentsAtCarryingValue": "155809000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "243000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-530000", "operatingCashflow": "10700000", "capitalExpenditures": "1215000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-805000", "cashflowFromInvestment": "-1215000", "stockBasedCompensation": "2498000", "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": "2409000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 124346000, "cost_of_revenue": 51338000, "gross_profit": 73008000, "research_and_development": null, "selling_general_admin": 49899000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2711000, "depreciation_amortisation": 1204000, "ebitda": 3915000, "interest_expense": 1320000, "interest_income": null, "other_non_operating": null, "pretax_income": 1391000, "tax_provision": -550000, "effective_tax_rate": null, "net_income": 243000, "net_income_continuing_ops": 1941000, "net_income_to_common": 243000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 155809000, "short_term_investments": null, "net_receivables": -10048000, "inventory": 37788000, "other_current_assets": null, "total_current_assets": 204856000, "net_ppe": null, "goodwill": null, "intangible_assets": 1465000, "goodwill_and_intangibles": 1465000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 68727000, "total_assets": 273583000, "short_term_debt": 9056000, "accounts_payable": 17197000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 76947000, "long_term_debt": 55573000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 99180000, "total_liabilities": 176127000, "total_debt": 64629000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4247000, "total_equity": 12532000, "shares_outstanding": 97399592, "operating_cash_flow": 10700000, "stock_based_compensation": 2498000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1215000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1215000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -805000, "free_cash_flow": 11915000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2711000", "ebitda": "3915000", "netIncome": "243000", "grossProfit": "73008000", "depreciation": "None", "totalRevenue": "124346000", "costOfRevenue": "51338000", "interestIncome": "None", "incomeBeforeTax": "1391000", "interestExpense": "1320000", "operatingIncome": "1198000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-550000", "reportedCurrency": "USD", "netInterestIncome": "-1320000", "nonInterestIncome": "None", "operatingExpenses": "71810000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51338000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1204000", "sellingGeneralAndAdministrative": "49899000", "netIncomeFromContinuingOperations": "1941000" }, "balance": { "goodwill": "None", "inventory": "37788000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "273583000", "longTermDebt": "55573000", "shortTermDebt": "9056000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1465000", "reportedCurrency": "USD", "retainedEarnings": "4247000", "totalLiabilities": "176127000", "otherCurrentAssets": "11259000", "totalCurrentAssets": "204856000", "currentLongTermDebt": "4063000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "-10048000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "68727000", "currentAccountsPayable": "17197000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "100201000", "totalShareholderEquity": "12532000", "capitalLeaseObligations": "40565000", "otherCurrentLiabilities": "27098000", "totalCurrentLiabilities": "76947000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "99180000", "cashAndShortTermInvestments": "155809000", "commonStockSharesOutstanding": "97399592", "intangibleAssetsExcludingGoodwill": "1465000", "cashAndCashEquivalentsAtCarryingValue": "155809000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "243000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-530000", "operatingCashflow": "10700000", "capitalExpenditures": "1215000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-805000", "cashflowFromInvestment": "-1215000", "stockBasedCompensation": "2498000", "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": "2409000", "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": "2026-06-06T19:53:18.078215+00:00", "is_restated": false, "income_statement": { "revenue": 114154000, "cost_of_revenue": 47327000, "gross_profit": 66827000, "ebit": 3415000, "ebitda": 947000, "pretax_income": 2093000, "tax_provision": 95000, "net_income": 245000, "net_income_to_common": 245000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 147131000, "total_current_assets": 195867000, "total_assets": 265693000, "short_term_debt": 8522000, "long_term_debt": 56749000, "total_debt": 65271000, "total_liabilities": 172248000, "total_equity": 11805000, "shares_outstanding": 97194920, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4644000, "capital_expenditure": 1570000, "free_cash_flow": 6214000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33015, "ticker_id": 5145, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:53:18.078215+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3415000", "ebitda": "947000", "netIncome": "245000", "grossProfit": "66827000", "depreciation": "None", "totalRevenue": "114154000", "costOfRevenue": "47327000", "interestIncome": "1322000", "incomeBeforeTax": "2093000", "interestExpense": "1322000", "operatingIncome": "2014000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "95000", "reportedCurrency": "USD", "netInterestIncome": "-1322000", "nonInterestIncome": "None", "operatingExpenses": "64813000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47327000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-2468000", "sellingGeneralAndAdministrative": "64813000", "netIncomeFromContinuingOperations": "1998000" }, "balance": { "goodwill": "None", "inventory": "37256000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "265693000", "longTermDebt": "56749000", "shortTermDebt": "8522000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4004000", "totalLiabilities": "172248000", "otherCurrentAssets": "11480000", "totalCurrentAssets": "195867000", "currentLongTermDebt": "3656000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "-10671000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "69826000", "currentAccountsPayable": "1344000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "57861000", "shortLongTermDebtTotal": "102337000", "totalShareholderEquity": "11805000", "capitalLeaseObligations": "41932000", "otherCurrentLiabilities": "35073000", "totalCurrentLiabilities": "70754000", "otherNonCurrentLiabilities": "4000", "totalNonCurrentLiabilities": "101494000", "cashAndShortTermInvestments": "147131000", "commonStockSharesOutstanding": "97194920", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "147131000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1998000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "2163000", "operatingCashflow": "4644000", "capitalExpenditures": "1570000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5546000", "cashflowFromInvestment": "-1570000", "stockBasedCompensation": "2569000", "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": "1105000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 114154000, "cost_of_revenue": 47327000, "gross_profit": 66827000, "research_and_development": null, "selling_general_admin": 64813000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3415000, "depreciation_amortisation": -2468000, "ebitda": 947000, "interest_expense": 1322000, "interest_income": null, "other_non_operating": null, "pretax_income": 2093000, "tax_provision": 95000, "effective_tax_rate": null, "net_income": 245000, "net_income_continuing_ops": 1998000, "net_income_to_common": 245000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 147131000, "short_term_investments": null, "net_receivables": -10671000, "inventory": 37256000, "other_current_assets": null, "total_current_assets": 195867000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 69826000, "total_assets": 265693000, "short_term_debt": 8522000, "accounts_payable": 1344000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 70754000, "long_term_debt": 56749000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 101494000, "total_liabilities": 172248000, "total_debt": 65271000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4004000, "total_equity": 11805000, "shares_outstanding": 97194920, "operating_cash_flow": 4644000, "stock_based_compensation": 2569000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1570000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1570000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5546000, "free_cash_flow": 6214000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3415000", "ebitda": "947000", "netIncome": "245000", "grossProfit": "66827000", "depreciation": "None", "totalRevenue": "114154000", "costOfRevenue": "47327000", "interestIncome": "1322000", "incomeBeforeTax": "2093000", "interestExpense": "1322000", "operatingIncome": "2014000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "95000", "reportedCurrency": "USD", "netInterestIncome": "-1322000", "nonInterestIncome": "None", "operatingExpenses": "64813000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47327000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-2468000", "sellingGeneralAndAdministrative": "64813000", "netIncomeFromContinuingOperations": "1998000" }, "balance": { "goodwill": "None", "inventory": "37256000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "265693000", "longTermDebt": "56749000", "shortTermDebt": "8522000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4004000", "totalLiabilities": "172248000", "otherCurrentAssets": "11480000", "totalCurrentAssets": "195867000", "currentLongTermDebt": "3656000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "-10671000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "69826000", "currentAccountsPayable": "1344000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "57861000", "shortLongTermDebtTotal": "102337000", "totalShareholderEquity": "11805000", "capitalLeaseObligations": "41932000", "otherCurrentLiabilities": "35073000", "totalCurrentLiabilities": "70754000", "otherNonCurrentLiabilities": "4000", "totalNonCurrentLiabilities": "101494000", "cashAndShortTermInvestments": "147131000", "commonStockSharesOutstanding": "97194920", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "147131000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1998000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "2163000", "operatingCashflow": "4644000", "capitalExpenditures": "1570000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5546000", "cashflowFromInvestment": "-1570000", "stockBasedCompensation": "2569000", "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": "1105000", "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": "2026-06-06T19:53:18.078215+00:00", "is_restated": false, "income_statement": { "revenue": 110184000, "cost_of_revenue": 46695000, "gross_profit": 63489000, "ebit": 2552000, "ebitda": 3492000, "pretax_income": 1272000, "tax_provision": 37000, "net_income": 148000, "net_income_to_common": 148000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 149605000, "total_current_assets": 200163000, "total_assets": 273329000, "short_term_debt": 8233000, "long_term_debt": 57924000, "total_debt": 66157000, "total_liabilities": 179695000, "total_equity": 11651000, "shares_outstanding": 96889854, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 12852000, "capital_expenditure": 4745000, "free_cash_flow": 17597000, "dividends_paid": 3660000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33016, "ticker_id": 5145, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:53:18.078215+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2552000", "ebitda": "3492000", "netIncome": "148000", "grossProfit": "63489000", "depreciation": "None", "totalRevenue": "110184000", "costOfRevenue": "46695000", "interestIncome": "1280000", "incomeBeforeTax": "1272000", "interestExpense": "1280000", "operatingIncome": "1360000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "37000", "reportedCurrency": "USD", "netInterestIncome": "-1280000", "nonInterestIncome": "None", "operatingExpenses": "62129000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1192000", "costofGoodsAndServicesSold": "46695000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "940000", "sellingGeneralAndAdministrative": "62129000", "netIncomeFromContinuingOperations": "1235000" }, "balance": { "goodwill": "None", "inventory": "39413000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "273329000", "longTermDebt": "57924000", "shortTermDebt": "8233000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3759000", "totalLiabilities": "179695000", "otherCurrentAssets": "11145000", "totalCurrentAssets": "200163000", "currentLongTermDebt": "3250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "-10131000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "73166000", "currentAccountsPayable": "9496000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22200000", "shortLongTermDebtTotal": "105869000", "totalShareholderEquity": "11651000", "capitalLeaseObligations": "44695000", "otherCurrentLiabilities": "31161000", "totalCurrentLiabilities": "74150000", "otherNonCurrentLiabilities": "47609000", "totalNonCurrentLiabilities": "105545000", "cashAndShortTermInvestments": "149605000", "commonStockSharesOutstanding": "96889854", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "149605000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1235000", "profitLoss": "None", "dividendPayout": "3660000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1541000", "operatingCashflow": "12852000", "capitalExpenditures": "4745000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4472000", "cashflowFromInvestment": "-4745000", "stockBasedCompensation": "2627000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3660000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3635000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "940000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 110184000, "cost_of_revenue": 46695000, "gross_profit": 63489000, "research_and_development": null, "selling_general_admin": 62129000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2552000, "depreciation_amortisation": 940000, "ebitda": 3492000, "interest_expense": 1280000, "interest_income": null, "other_non_operating": null, "pretax_income": 1272000, "tax_provision": 37000, "effective_tax_rate": null, "net_income": 148000, "net_income_continuing_ops": 1235000, "net_income_to_common": 148000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 149605000, "short_term_investments": null, "net_receivables": -10131000, "inventory": 39413000, "other_current_assets": null, "total_current_assets": 200163000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 73166000, "total_assets": 273329000, "short_term_debt": 8233000, "accounts_payable": 9496000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 74150000, "long_term_debt": 57924000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 105545000, "total_liabilities": 179695000, "total_debt": 66157000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3759000, "total_equity": 11651000, "shares_outstanding": 96889854, "operating_cash_flow": 12852000, "stock_based_compensation": 2627000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4745000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4745000, "dividends_paid": 3660000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4472000, "free_cash_flow": 17597000, "net_change_in_cash": 3635000 }, "raw_data": { "income": { "ebit": "2552000", "ebitda": "3492000", "netIncome": "148000", "grossProfit": "63489000", "depreciation": "None", "totalRevenue": "110184000", "costOfRevenue": "46695000", "interestIncome": "1280000", "incomeBeforeTax": "1272000", "interestExpense": "1280000", "operatingIncome": "1360000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "37000", "reportedCurrency": "USD", "netInterestIncome": "-1280000", "nonInterestIncome": "None", "operatingExpenses": "62129000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1192000", "costofGoodsAndServicesSold": "46695000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "940000", "sellingGeneralAndAdministrative": "62129000", "netIncomeFromContinuingOperations": "1235000" }, "balance": { "goodwill": "None", "inventory": "39413000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "273329000", "longTermDebt": "57924000", "shortTermDebt": "8233000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3759000", "totalLiabilities": "179695000", "otherCurrentAssets": "11145000", "totalCurrentAssets": "200163000", "currentLongTermDebt": "3250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "-10131000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "73166000", "currentAccountsPayable": "9496000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22200000", "shortLongTermDebtTotal": "105869000", "totalShareholderEquity": "11651000", "capitalLeaseObligations": "44695000", "otherCurrentLiabilities": "31161000", "totalCurrentLiabilities": "74150000", "otherNonCurrentLiabilities": "47609000", "totalNonCurrentLiabilities": "105545000", "cashAndShortTermInvestments": "149605000", "commonStockSharesOutstanding": "96889854", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "149605000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1235000", "profitLoss": "None", "dividendPayout": "3660000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1541000", "operatingCashflow": "12852000", "capitalExpenditures": "4745000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4472000", "cashflowFromInvestment": "-4745000", "stockBasedCompensation": "2627000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3660000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3635000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "940000", "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": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "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": 7, "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" ] } } }