{ "ticker": { "uuid": "564122db-b46e-4572-b8ab-d43a67c39f83", "symbol": "TOI", "name": "Oncology Institute Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Care Facilities", "page_url": "https://sharemaestro.com/factors/ticker/564122db-b46e-4572-b8ab-d43a67c39f83/", "api_url": "https://sharemaestro.com/factors/api/tickers/564122db-b46e-4572-b8ab-d43a67c39f83/" }, "ticker_metadata": { "id": 8583, "uuid": "564122db-b46e-4572-b8ab-d43a67c39f83", "symbol": "TOI", "name": "Oncology Institute Inc", "asset_type": "equity", "market_cap": 470920000, "stock_exchange_id": 2, "industry": "Medical Care Facilities", "sector": "Healthcare", "description": "Oncology Institute Inc (ticker: TOI) is a leading healthcare organization focused on revolutionizing cancer care through a comprehensive network of specialized clinics and cutting-edge treatment approaches. By utilizing advanced technologies and personalized treatment plans, TOI aims to improve patient outcomes while actively engaging in clinical trials and partnerships with top research institutions. Positioned in a rapidly evolving healthcare landscape, the company is well-equipped to capitalize on the increasing demand for innovative cancer therapies, supported by a strong pipeline and deep expertise in oncology.", "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": "564122db-b46e-4572-b8ab-d43a67c39f83", "symbol": "TOI", "name": "Oncology Institute Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Care Facilities", "page_url": "https://sharemaestro.com/factors/ticker/564122db-b46e-4572-b8ab-d43a67c39f83/", "api_url": "https://sharemaestro.com/factors/api/tickers/564122db-b46e-4572-b8ab-d43a67c39f83/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.23, "value": 0.37, "quality": 0.36, "momentum": 0.36, "coverage": 0.788, "confidence": 0.788, "delta": null }, "headline_factors": { "price": 4.87, "market_cap": 4957738358.3, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": 2.672, "piotroski_f_score": 5, "momentum_12_1": 0.4414, "volatility_252d": 0.834 }, "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": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:37.902629+00:00", "batch_id": "" }, "size": { "price_close": 4.87, "market_cap": 4957738358.3, "market_cap_usd": 4957738358.3, "enterprise_value": 5013473358.3, "shares_outstanding": 1018016090, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 9.084, "pcf_ratio": null, "pfcf_ratio": -276.9686, "ev_ebitda": null, "ev_ebit": -132.2816, "ev_sales": 9.1862, "ev_fcf": -280.0823, "earnings_yield": null, "fcf_yield": -0.0036, "price_to_sales": 9.084, "price_to_book": null, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.1089 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1482, "operating_margin": -0.0694, "net_margin": -0.0797, "ebitda_margin": -0.057, "fcf_margin": -0.0328, "roe": 2.672, "roa": -0.2587, "roic": -0.7205, "roc_greenblatt": null, "asset_turnover": 3.2442, "cash_conversion": 0.4114, "accruals_ratio": -0.129, "sbc_to_revenue": 0.0047, "piotroski_f_score": 5, "altman_z_score": 16.6102, "earnings_stability_5y": 0.4217, "revenue_stability_5y": 0.4356, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4808, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -11.3304, "net_debt_to_ebitda": -1.7907, "debt_to_assets": 0.5113, "interest_coverage": -4.9607, "current_ratio": 1.4727, "quick_ratio": 1.1666, "net_debt": 55735000, "local_beta": 0.0008, "volatility_252d": 0.834, "volatility_60d": 1.8729, "max_drawdown_12m": -0.4716, "risk_adjusted_momentum": 0.5293 }, "growth": { "revenue_growth_1y": 0.3537, "revenue_growth_3y_cagr": 0.2581, "revenue_growth_5y_cagr": 0.218, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -1.3558, "revenue_growth": 0.3537, "earnings_growth": null }, "momentum": { "price_return_1m": 0.2175, "price_return_3m": 0.7518, "price_return_6m": 0.6073, "price_return_9m": 0.4758, "price_return_12m": 0.755, "price_return_12m_ex1m": 0.4414, "momentum_6m": 0.6073, "momentum_12m": 0.755, "momentum_12_1": 0.4414, "distance_from_52w_high": 0, "distance_from_52w_low": 1.2237, "relative_strength": 0.597 }, "raw_ttm": { "revenue_ttm": 545764000, "gross_profit_ttm": 80885000, "ebit_ttm": -37900000, "ebitda_ttm": -31124000, "net_income_ttm": -43513000, "eps_diluted_ttm": -0.0427, "operating_cash_flow_ttm": -21814000, "capital_expenditure_ttm": 3914000, "fcf_ttm": -17900000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 7640000, "cash_and_equivalents": 30280000, "total_current_assets": 116863000, "total_current_liabilities": 79351000, "net_ppe": null, "total_assets": 168230000, "total_debt": 86015000, "total_equity": -16285000, "net_working_capital": 14636000, "book_value_per_share": -0.016, "retained_earnings": -273911000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -33815000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 63, "quality_composite": 64, "momentum_composite": 64, "growth_composite": 64, "yield_composite": 63, "svqf_composite": 71, "vc1_composite": 63, "vc2_composite": 63, "vc3_composite": 63, "trending_value_composite": null, "overall_composite": 77, "quality_value_composite": 0.365, "os_score": 0.23, "value_percentile": 0.37, "quality_percentile": 0.36, "momentum_percentile": 0.36, "factor_coverage": 0.788, "signal_confidence": 0.788, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 93, "small_cap_core_rank": 62, "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": 2210, "ticker_id": 8583, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:37.902629+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.87, "market_cap": 4957738358.3, "market_cap_usd": 4957738358.3, "enterprise_value": 5013473358.3, "shares_outstanding": 1018016090, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 9.08403332, "pcf_ratio": null, "pfcf_ratio": -276.96862337, "ev_ebitda": null, "ev_ebit": -132.28161895, "ev_sales": 9.18615621, "ev_fcf": -280.08231052, "earnings_yield": null, "fcf_yield": -0.00357038, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.14820508, "operating_margin": -0.06944394, "net_margin": -0.0797286, "ebitda_margin": -0.05702831, "fcf_margin": -0.03279806, "roe": 2.67196807, "roa": -0.25865185, "roic": -0.72053232, "roc_greenblatt": null, "asset_turnover": 3.24415384, "cash_conversion": 0.41137131, "accruals_ratio": -0.12898413, "sbc_to_revenue": 0.00470716, "debt_to_equity": -11.33036537, "net_debt_to_ebitda": -1.79074026, "debt_to_assets": 0.51129406, "interest_coverage": -4.96073298, "current_ratio": 1.47273506, "quick_ratio": 1.16662676, "net_debt": 55735000, "revenue_growth_1y": 0.35374251, "revenue_growth_3y_cagr": 0.25805781, "revenue_growth_5y_cagr": 0.21803493, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -1.35577149, "piotroski_f_score": 5, "altman_z_score": 16.61022862, "earnings_stability_5y": 0.42166, "revenue_stability_5y": 0.435612, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.2175, "price_return_3m": 0.75179856, "price_return_6m": 0.60726073, "price_return_9m": 0.47575758, "price_return_12m": 0.75495495, "price_return_12m_ex1m": 0.44144144, "distance_from_52w_high": 0, "distance_from_52w_low": 1.22374429, "relative_strength": 0.5970139, "local_beta": 0.0008, "volatility_252d": 0.833951, "volatility_60d": 1.872872, "max_drawdown_12m": -0.47157895, "revenue_ttm": 545764000, "gross_profit_ttm": 80885000, "ebit_ttm": -37900000, "ebitda_ttm": -31124000, "net_income_ttm": -43513000, "eps_diluted_ttm": -0.04274294, "operating_cash_flow_ttm": -21814000, "capital_expenditure_ttm": 3914000, "fcf_ttm": -17900000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 7640000, "cash_and_equivalents": 30280000, "total_current_assets": 116863000, "total_current_liabilities": 79351000, "net_ppe": null, "total_assets": 168230000, "total_debt": 86015000, "total_equity": -16285000, "net_working_capital": 14636000, "book_value_per_share": -0.0159968, "retained_earnings": -273911000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -33815000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Healthcare", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 63, "quality_composite": 64, "momentum_composite": 64, "growth_composite": 64, "yield_composite": 63, "svqf_composite": 71, "vc1_composite": 63, "vc2_composite": 63, "vc3_composite": 63, "trending_value_composite": null, "overall_composite": 77, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 93, "small_cap_core_rank": 62, "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": 4.87, "os": 0.23, "value": 0.37, "quality": 0.36, "momentum": 0.36, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 2.672, "momentum_12_1": 0.4414, "complete_fields": { "id": 2210, "ticker_id": 8583, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:37.902629+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.87, "market_cap": 4957738358.3, "market_cap_usd": 4957738358.3, "enterprise_value": 5013473358.3, "shares_outstanding": 1018016090, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 9.08403332, "pcf_ratio": null, "pfcf_ratio": -276.96862337, "ev_ebitda": null, "ev_ebit": -132.28161895, "ev_sales": 9.18615621, "ev_fcf": -280.08231052, "earnings_yield": null, "fcf_yield": -0.00357038, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.14820508, "operating_margin": -0.06944394, "net_margin": -0.0797286, "ebitda_margin": -0.05702831, "fcf_margin": -0.03279806, "roe": 2.67196807, "roa": -0.25865185, "roic": -0.72053232, "roc_greenblatt": null, "asset_turnover": 3.24415384, "cash_conversion": 0.41137131, "accruals_ratio": -0.12898413, "sbc_to_revenue": 0.00470716, "debt_to_equity": -11.33036537, "net_debt_to_ebitda": -1.79074026, "debt_to_assets": 0.51129406, "interest_coverage": -4.96073298, "current_ratio": 1.47273506, "quick_ratio": 1.16662676, "net_debt": 55735000, "revenue_growth_1y": 0.35374251, "revenue_growth_3y_cagr": 0.25805781, "revenue_growth_5y_cagr": 0.21803493, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -1.35577149, "piotroski_f_score": 5, "altman_z_score": 16.61022862, "earnings_stability_5y": 0.42166, "revenue_stability_5y": 0.435612, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.2175, "price_return_3m": 0.75179856, "price_return_6m": 0.60726073, "price_return_9m": 0.47575758, "price_return_12m": 0.75495495, "price_return_12m_ex1m": 0.44144144, "distance_from_52w_high": 0, "distance_from_52w_low": 1.22374429, "relative_strength": 0.5970139, "local_beta": 0.0008, "volatility_252d": 0.833951, "volatility_60d": 1.872872, "max_drawdown_12m": -0.47157895, "revenue_ttm": 545764000, "gross_profit_ttm": 80885000, "ebit_ttm": -37900000, "ebitda_ttm": -31124000, "net_income_ttm": -43513000, "eps_diluted_ttm": -0.04274294, "operating_cash_flow_ttm": -21814000, "capital_expenditure_ttm": 3914000, "fcf_ttm": -17900000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 7640000, "cash_and_equivalents": 30280000, "total_current_assets": 116863000, "total_current_liabilities": 79351000, "net_ppe": null, "total_assets": 168230000, "total_debt": 86015000, "total_equity": -16285000, "net_working_capital": 14636000, "book_value_per_share": -0.0159968, "retained_earnings": -273911000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -33815000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Healthcare", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 63, "quality_composite": 64, "momentum_composite": 64, "growth_composite": 64, "yield_composite": 63, "svqf_composite": 71, "vc1_composite": 63, "vc2_composite": 63, "vc3_composite": 63, "trending_value_composite": null, "overall_composite": 77, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 93, "small_cap_core_rank": 62, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:56:08.832269+00:00", "is_restated": false, "income_statement": { "revenue": 502729000, "cost_of_revenue": 426294000, "gross_profit": 76435000, "ebit": -49461000, "ebitda": -42517000, "pretax_income": -60737000, "tax_provision": -131000, "net_income": -60606000, "net_income_to_common": -60606000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33565000, "total_current_assets": 112747000, "total_assets": 164656000, "short_term_debt": 7156000, "long_term_debt": 77400000, "total_debt": 84556000, "total_liabilities": 180376000, "total_equity": -15720000, "shares_outstanding": 923893810, "goodwill_and_intangibles": 18245000 }, "cash_flow": { "operating_cash_flow": -24587000, "capital_expenditure": 3200000, "free_cash_flow": -21387000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 185030, "ticker_id": 8583, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:56:08.832269+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-49461000", "ebitda": "-42517000", "netIncome": "-60606000", "grossProfit": "76435000", "depreciation": "None", "totalRevenue": "502729000", "costOfRevenue": "426294000", "interestIncome": "None", "incomeBeforeTax": "-60737000", "interestExpense": "11276000", "operatingIncome": "-36083000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-131000", "reportedCurrency": "USD", "netInterestIncome": "-11276000", "nonInterestIncome": "None", "operatingExpenses": "112518000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "426294000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6944000", "sellingGeneralAndAdministrative": "105574000", "netIncomeFromContinuingOperations": "-60606000" }, "balance": { "goodwill": "7230000", "inventory": "16875000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "164656000", "longTermDebt": "77400000", "shortTermDebt": "7156000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "11015000", "reportedCurrency": "USD", "retainedEarnings": "-271419000", "totalLiabilities": "180376000", "otherCurrentAssets": "2987000", "totalCurrentAssets": "112747000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "59320000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "51909000", "currentAccountsPayable": "43167000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "103687000", "totalShareholderEquity": "-15720000", "capitalLeaseObligations": "26287000", "otherCurrentLiabilities": "18357000", "totalCurrentLiabilities": "70962000", "otherNonCurrentLiabilities": "28000", "totalNonCurrentLiabilities": "109414000", "cashAndShortTermInvestments": "33565000", "commonStockSharesOutstanding": "923893810", "intangibleAssetsExcludingGoodwill": "11015000", "cashAndCashEquivalentsAtCarryingValue": "33565000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-60606000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-6836000", "operatingCashflow": "-24587000", "capitalExpenditures": "3200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11557000", "cashflowFromInvestment": "-3074000", "stockBasedCompensation": "4551000", "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": "6944000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 502729000, "cost_of_revenue": 426294000, "gross_profit": 76435000, "research_and_development": null, "selling_general_admin": 105574000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -49461000, "depreciation_amortisation": 6944000, "ebitda": -42517000, "interest_expense": 11276000, "interest_income": null, "other_non_operating": null, "pretax_income": -60737000, "tax_provision": -131000, "effective_tax_rate": null, "net_income": -60606000, "net_income_continuing_ops": -60606000, "net_income_to_common": -60606000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33565000, "short_term_investments": null, "net_receivables": 59320000, "inventory": 16875000, "other_current_assets": null, "total_current_assets": 112747000, "net_ppe": null, "goodwill": 7230000, "intangible_assets": 11015000, "goodwill_and_intangibles": 18245000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 51909000, "total_assets": 164656000, "short_term_debt": 7156000, "accounts_payable": 43167000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 70962000, "long_term_debt": 77400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 109414000, "total_liabilities": 180376000, "total_debt": 84556000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -271419000, "total_equity": -15720000, "shares_outstanding": 923893810, "operating_cash_flow": -24587000, "stock_based_compensation": 4551000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3074000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11557000, "free_cash_flow": -21387000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-49461000", "ebitda": "-42517000", "netIncome": "-60606000", "grossProfit": "76435000", "depreciation": "None", "totalRevenue": "502729000", "costOfRevenue": "426294000", "interestIncome": "None", "incomeBeforeTax": "-60737000", "interestExpense": "11276000", "operatingIncome": "-36083000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-131000", "reportedCurrency": "USD", "netInterestIncome": "-11276000", "nonInterestIncome": "None", "operatingExpenses": "112518000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "426294000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6944000", "sellingGeneralAndAdministrative": "105574000", "netIncomeFromContinuingOperations": "-60606000" }, "balance": { "goodwill": "7230000", "inventory": "16875000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "164656000", "longTermDebt": "77400000", "shortTermDebt": "7156000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "11015000", "reportedCurrency": "USD", "retainedEarnings": "-271419000", "totalLiabilities": "180376000", "otherCurrentAssets": "2987000", "totalCurrentAssets": "112747000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "59320000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "51909000", "currentAccountsPayable": "43167000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "103687000", "totalShareholderEquity": "-15720000", "capitalLeaseObligations": "26287000", "otherCurrentLiabilities": "18357000", "totalCurrentLiabilities": "70962000", "otherNonCurrentLiabilities": "28000", "totalNonCurrentLiabilities": "109414000", "cashAndShortTermInvestments": "33565000", "commonStockSharesOutstanding": "923893810", "intangibleAssetsExcludingGoodwill": "11015000", "cashAndCashEquivalentsAtCarryingValue": "33565000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-60606000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-6836000", "operatingCashflow": "-24587000", "capitalExpenditures": "3200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11557000", "cashflowFromInvestment": "-3074000", "stockBasedCompensation": "4551000", "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": "6944000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:56:08.832269+00:00", "is_restated": false, "income_statement": { "revenue": 393412000, "cost_of_revenue": 339415000, "gross_profit": 53997000, "ebit": -60118000, "ebitda": -53831000, "pretax_income": -64663000, "tax_provision": null, "net_income": -64663000, "net_income_to_common": -64663000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49669000, "total_current_assets": 112418000, "total_assets": 172717000, "short_term_debt": 6798000, "long_term_debt": 93131000, "total_debt": 99929000, "total_liabilities": 169128000, "total_equity": 3589000, "shares_outstanding": 75043678, "goodwill_and_intangibles": 22040000 }, "cash_flow": { "operating_cash_flow": -26538000, "capital_expenditure": 3789000, "free_cash_flow": -22749000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 185035, "ticker_id": 8583, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:56:08.832269+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-60118000", "ebitda": "-53831000", "netIncome": "-64663000", "grossProfit": "53997000", "depreciation": "None", "totalRevenue": "393412000", "costOfRevenue": "339415000", "interestIncome": "None", "incomeBeforeTax": "-64663000", "interestExpense": "7496000", "operatingIncome": "-60118000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-7496000", "nonInterestIncome": "None", "operatingExpenses": "114115000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "339415000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6287000", "sellingGeneralAndAdministrative": "107828000", "netIncomeFromContinuingOperations": "-64663000" }, "balance": { "goodwill": "7230000", "inventory": "10039000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "172717000", "longTermDebt": "93131000", "shortTermDebt": "6798000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "14810000", "reportedCurrency": "USD", "retainedEarnings": "-210813000", "totalLiabilities": "169128000", "otherCurrentAssets": "4029000", "totalCurrentAssets": "112418000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "48681000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "60299000", "currentAccountsPayable": "24324000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "123152000", "totalShareholderEquity": "3589000", "capitalLeaseObligations": "30021000", "otherCurrentLiabilities": "16391000", "totalCurrentLiabilities": "52215000", "otherNonCurrentLiabilities": "125000", "totalNonCurrentLiabilities": "116913000", "cashAndShortTermInvestments": "49669000", "commonStockSharesOutstanding": "75043678", "intangibleAssetsExcludingGoodwill": "14810000", "cashAndCashEquivalentsAtCarryingValue": "49669000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53005000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "3639000", "operatingCashflow": "-26538000", "capitalExpenditures": "3789000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3492000", "cashflowFromInvestment": "46211000", "stockBasedCompensation": "11152000", "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": "6287000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 393412000, "cost_of_revenue": 339415000, "gross_profit": 53997000, "research_and_development": null, "selling_general_admin": 107828000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -60118000, "depreciation_amortisation": 6287000, "ebitda": -53831000, "interest_expense": 7496000, "interest_income": null, "other_non_operating": null, "pretax_income": -64663000, "tax_provision": null, "effective_tax_rate": null, "net_income": -64663000, "net_income_continuing_ops": -64663000, "net_income_to_common": -64663000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49669000, "short_term_investments": 0, "net_receivables": 48681000, "inventory": 10039000, "other_current_assets": null, "total_current_assets": 112418000, "net_ppe": null, "goodwill": 7230000, "intangible_assets": 14810000, "goodwill_and_intangibles": 22040000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 60299000, "total_assets": 172717000, "short_term_debt": 6798000, "accounts_payable": 24324000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 52215000, "long_term_debt": 93131000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 116913000, "total_liabilities": 169128000, "total_debt": 99929000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -210813000, "total_equity": 3589000, "shares_outstanding": 75043678, "operating_cash_flow": -26538000, "stock_based_compensation": 11152000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3789000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 46211000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3492000, "free_cash_flow": -22749000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-60118000", "ebitda": "-53831000", "netIncome": "-64663000", "grossProfit": "53997000", "depreciation": "None", "totalRevenue": "393412000", "costOfRevenue": "339415000", "interestIncome": "None", "incomeBeforeTax": "-64663000", "interestExpense": "7496000", "operatingIncome": "-60118000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-7496000", "nonInterestIncome": "None", "operatingExpenses": "114115000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "339415000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6287000", "sellingGeneralAndAdministrative": "107828000", "netIncomeFromContinuingOperations": "-64663000" }, "balance": { "goodwill": "7230000", "inventory": "10039000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "172717000", "longTermDebt": "93131000", "shortTermDebt": "6798000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "14810000", "reportedCurrency": "USD", "retainedEarnings": "-210813000", "totalLiabilities": "169128000", "otherCurrentAssets": "4029000", "totalCurrentAssets": "112418000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "48681000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "60299000", "currentAccountsPayable": "24324000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "123152000", "totalShareholderEquity": "3589000", "capitalLeaseObligations": "30021000", "otherCurrentLiabilities": "16391000", "totalCurrentLiabilities": "52215000", "otherNonCurrentLiabilities": "125000", "totalNonCurrentLiabilities": "116913000", "cashAndShortTermInvestments": "49669000", "commonStockSharesOutstanding": "75043678", "intangibleAssetsExcludingGoodwill": "14810000", "cashAndCashEquivalentsAtCarryingValue": "49669000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53005000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "3639000", "operatingCashflow": "-26538000", "capitalExpenditures": "3789000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3492000", "cashflowFromInvestment": "46211000", "stockBasedCompensation": "11152000", "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": "6287000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:56:08.832269+00:00", "is_restated": false, "income_statement": { "revenue": 324239000, "cost_of_revenue": 264666000, "gross_profit": 59573000, "ebit": -60151000, "ebitda": -54278000, "pretax_income": -83104000, "tax_provision": -36000, "net_income": -83068000, "net_income_to_common": -83068000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33488000, "total_current_assets": 143493000, "total_assets": 209240000, "short_term_debt": 6363000, "long_term_debt": 86826000, "total_debt": 93189000, "total_liabilities": 152215000, "total_equity": 57025000, "shares_outstanding": 73748660, "goodwill_and_intangibles": 25134000 }, "cash_flow": { "operating_cash_flow": -36315000, "capital_expenditure": 4567000, "free_cash_flow": -31748000, "dividends_paid": 1, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 185040, "ticker_id": 8583, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:56:08.832269+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-60151000", "ebitda": "-54278000", "netIncome": "-83068000", "grossProfit": "59573000", "depreciation": "None", "totalRevenue": "324239000", "costOfRevenue": "264666000", "interestIncome": "None", "incomeBeforeTax": "-83104000", "interestExpense": "6777000", "operatingIncome": "-77018000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-36000", "reportedCurrency": "USD", "netInterestIncome": "-7286000", "nonInterestIncome": "None", "operatingExpenses": "136591000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "264666000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5873000", "sellingGeneralAndAdministrative": "115333000", "netIncomeFromContinuingOperations": "-75321000" }, "balance": { "goodwill": "7230000", "inventory": "13678000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "209240000", "longTermDebt": "86826000", "shortTermDebt": "6363000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "17904000", "reportedCurrency": "USD", "retainedEarnings": "-146150000", "totalLiabilities": "152215000", "otherCurrentAssets": "4049000", "totalCurrentAssets": "143493000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "49367000", "currentNetReceivables": "42911000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "65747000", "currentAccountsPayable": "14429000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "119675000", "totalShareholderEquity": "57025000", "capitalLeaseObligations": "32849000", "otherCurrentLiabilities": "13451000", "totalCurrentLiabilities": "34788000", "otherNonCurrentLiabilities": "365000", "totalNonCurrentLiabilities": "117427000", "cashAndShortTermInvestments": "33488000", "commonStockSharesOutstanding": "73748660", "intangibleAssetsExcludingGoodwill": "17904000", "cashAndCashEquivalentsAtCarryingValue": "33488000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-83068000", "profitLoss": "None", "dividendPayout": "1", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-4385000", "operatingCashflow": "-36315000", "capitalExpenditures": "4567000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6847000", "cashflowFromInvestment": "62640000", "stockBasedCompensation": "17810000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1019000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5873000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 324239000, "cost_of_revenue": 264666000, "gross_profit": 59573000, "research_and_development": null, "selling_general_admin": 115333000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -60151000, "depreciation_amortisation": 5873000, "ebitda": -54278000, "interest_expense": 6777000, "interest_income": null, "other_non_operating": null, "pretax_income": -83104000, "tax_provision": -36000, "effective_tax_rate": null, "net_income": -83068000, "net_income_continuing_ops": -75321000, "net_income_to_common": -83068000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33488000, "short_term_investments": 49367000, "net_receivables": 42911000, "inventory": 13678000, "other_current_assets": null, "total_current_assets": 143493000, "net_ppe": null, "goodwill": 7230000, "intangible_assets": 17904000, "goodwill_and_intangibles": 25134000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 65747000, "total_assets": 209240000, "short_term_debt": 6363000, "accounts_payable": 14429000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 34788000, "long_term_debt": 86826000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 117427000, "total_liabilities": 152215000, "total_debt": 93189000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -146150000, "total_equity": 57025000, "shares_outstanding": 73748660, "operating_cash_flow": -36315000, "stock_based_compensation": 17810000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4567000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 62640000, "dividends_paid": 1, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6847000, "free_cash_flow": -31748000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-60151000", "ebitda": "-54278000", "netIncome": "-83068000", "grossProfit": "59573000", "depreciation": "None", "totalRevenue": "324239000", "costOfRevenue": "264666000", "interestIncome": "None", "incomeBeforeTax": "-83104000", "interestExpense": "6777000", "operatingIncome": "-77018000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-36000", "reportedCurrency": "USD", "netInterestIncome": "-7286000", "nonInterestIncome": "None", "operatingExpenses": "136591000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "264666000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5873000", "sellingGeneralAndAdministrative": "115333000", "netIncomeFromContinuingOperations": "-75321000" }, "balance": { "goodwill": "7230000", "inventory": "13678000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "209240000", "longTermDebt": "86826000", "shortTermDebt": "6363000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "17904000", "reportedCurrency": "USD", "retainedEarnings": "-146150000", "totalLiabilities": "152215000", "otherCurrentAssets": "4049000", "totalCurrentAssets": "143493000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "49367000", "currentNetReceivables": "42911000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "65747000", "currentAccountsPayable": "14429000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "119675000", "totalShareholderEquity": "57025000", "capitalLeaseObligations": "32849000", "otherCurrentLiabilities": "13451000", "totalCurrentLiabilities": "34788000", "otherNonCurrentLiabilities": "365000", "totalNonCurrentLiabilities": "117427000", "cashAndShortTermInvestments": "33488000", "commonStockSharesOutstanding": "73748660", "intangibleAssetsExcludingGoodwill": "17904000", "cashAndCashEquivalentsAtCarryingValue": "33488000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-83068000", "profitLoss": "None", "dividendPayout": "1", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-4385000", "operatingCashflow": "-36315000", "capitalExpenditures": "4567000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6847000", "cashflowFromInvestment": "62640000", "stockBasedCompensation": "17810000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1019000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5873000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:56:08.832269+00:00", "is_restated": false, "income_statement": { "revenue": 252483000, "cost_of_revenue": 200390000, "gross_profit": 52093000, "ebit": -72007000, "ebitda": -67596000, "pretax_income": -91000, "tax_provision": -243000, "net_income": 152000, "net_income_to_common": 152000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14010000, "total_current_assets": 130418000, "total_assets": 261665000, "short_term_debt": 5498000, "long_term_debt": 80621000, "total_debt": 86119000, "total_liabilities": 138490000, "total_equity": 123175000, "shares_outstanding": 80605600, "goodwill_and_intangibles": 39375000 }, "cash_flow": { "operating_cash_flow": -61756000, "capital_expenditure": 5529000, "free_cash_flow": -56227000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 185045, "ticker_id": 8583, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:56:08.832269+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-72007000", "ebitda": "-67596000", "netIncome": "152000", "grossProfit": "52093000", "depreciation": "None", "totalRevenue": "252483000", "costOfRevenue": "200390000", "interestIncome": "None", "incomeBeforeTax": "-91000", "interestExpense": "4082000", "operatingIncome": "-81951000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-243000", "reportedCurrency": "USD", "netInterestIncome": "-4082000", "nonInterestIncome": "None", "operatingExpenses": "134044000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "85942000", "costofGoodsAndServicesSold": "200390000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4411000", "sellingGeneralAndAdministrative": "119689000", "netIncomeFromContinuingOperations": "152000" }, "balance": { "goodwill": "21418000", "inventory": "9261000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "261665000", "longTermDebt": "80621000", "shortTermDebt": "5498000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "17957000", "reportedCurrency": "USD", "retainedEarnings": "-63082000", "totalLiabilities": "138490000", "otherCurrentAssets": "6918000", "totalCurrentAssets": "130418000", "currentLongTermDebt": "None", "longTermInvestments": "58354000", "shortTermInvestments": "59796000", "currentNetReceivables": "40433000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "131247000", "currentAccountsPayable": "9372000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8547000", "shortLongTermDebtTotal": "108179000", "totalShareholderEquity": "123175000", "capitalLeaseObligations": "27558000", "otherCurrentLiabilities": "13456000", "totalCurrentLiabilities": "29720000", "otherNonCurrentLiabilities": "868000", "totalNonCurrentLiabilities": "108770000", "cashAndShortTermInvestments": "14010000", "commonStockSharesOutstanding": "80605600", "intangibleAssetsExcludingGoodwill": "17957000", "cashAndCashEquivalentsAtCarryingValue": "14010000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "152000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-1732000", "operatingCashflow": "-61756000", "capitalExpenditures": "5529000", "changeInReceivables": "-19665000", "changeInExchangeRate": "None", "cashflowFromFinancing": "92206000", "cashflowFromInvestment": "-131614000", "stockBasedCompensation": "27683000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-101164000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4411000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 252483000, "cost_of_revenue": 200390000, "gross_profit": 52093000, "research_and_development": null, "selling_general_admin": 119689000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -72007000, "depreciation_amortisation": 4411000, "ebitda": -67596000, "interest_expense": 4082000, "interest_income": null, "other_non_operating": null, "pretax_income": -91000, "tax_provision": -243000, "effective_tax_rate": null, "net_income": 152000, "net_income_continuing_ops": 152000, "net_income_to_common": 152000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14010000, "short_term_investments": 59796000, "net_receivables": 40433000, "inventory": 9261000, "other_current_assets": null, "total_current_assets": 130418000, "net_ppe": null, "goodwill": 21418000, "intangible_assets": 17957000, "goodwill_and_intangibles": 39375000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 131247000, "total_assets": 261665000, "short_term_debt": 5498000, "accounts_payable": 9372000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 29720000, "long_term_debt": 80621000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 108770000, "total_liabilities": 138490000, "total_debt": 86119000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -63082000, "total_equity": 123175000, "shares_outstanding": 80605600, "operating_cash_flow": -61756000, "stock_based_compensation": 27683000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5529000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -131614000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 92206000, "free_cash_flow": -56227000, "net_change_in_cash": -101164000 }, "raw_data": { "income": { "ebit": "-72007000", "ebitda": "-67596000", "netIncome": "152000", "grossProfit": "52093000", "depreciation": "None", "totalRevenue": "252483000", "costOfRevenue": "200390000", "interestIncome": "None", "incomeBeforeTax": "-91000", "interestExpense": "4082000", "operatingIncome": "-81951000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-243000", "reportedCurrency": "USD", "netInterestIncome": "-4082000", "nonInterestIncome": "None", "operatingExpenses": "134044000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "85942000", "costofGoodsAndServicesSold": "200390000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4411000", "sellingGeneralAndAdministrative": "119689000", "netIncomeFromContinuingOperations": "152000" }, "balance": { "goodwill": "21418000", "inventory": "9261000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "261665000", "longTermDebt": "80621000", "shortTermDebt": "5498000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "17957000", "reportedCurrency": "USD", "retainedEarnings": "-63082000", "totalLiabilities": "138490000", "otherCurrentAssets": "6918000", "totalCurrentAssets": "130418000", "currentLongTermDebt": "None", "longTermInvestments": "58354000", "shortTermInvestments": "59796000", "currentNetReceivables": "40433000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "131247000", "currentAccountsPayable": "9372000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8547000", "shortLongTermDebtTotal": "108179000", "totalShareholderEquity": "123175000", "capitalLeaseObligations": "27558000", "otherCurrentLiabilities": "13456000", "totalCurrentLiabilities": "29720000", "otherNonCurrentLiabilities": "868000", "totalNonCurrentLiabilities": "108770000", "cashAndShortTermInvestments": "14010000", "commonStockSharesOutstanding": "80605600", "intangibleAssetsExcludingGoodwill": "17957000", "cashAndCashEquivalentsAtCarryingValue": "14010000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "152000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-1732000", "operatingCashflow": "-61756000", "capitalExpenditures": "5529000", "changeInReceivables": "-19665000", "changeInExchangeRate": "None", "cashflowFromFinancing": "92206000", "cashflowFromInvestment": "-131614000", "stockBasedCompensation": "27683000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-101164000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4411000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:56:08.832269+00:00", "is_restated": false, "income_statement": { "revenue": 203003000, "cost_of_revenue": 162155000, "gross_profit": 40848000, "ebit": -45382000, "ebitda": -42041000, "pretax_income": -11598000, "tax_provision": -671000, "net_income": -10927000, "net_income_to_common": -10927000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114299000, "total_current_assets": 154056000, "total_assets": 203439000, "short_term_debt": 183000, "long_term_debt": null, "total_debt": 183000, "total_liabilities": 99280000, "total_equity": 104159000, "shares_outstanding": 66230605, "goodwill_and_intangibles": 44871000 }, "cash_flow": { "operating_cash_flow": -32680000, "capital_expenditure": 3047000, "free_cash_flow": -29633000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 185050, "ticker_id": 8583, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:56:08.832269+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-45382000", "ebitda": "-42041000", "netIncome": "-10927000", "grossProfit": "40848000", "depreciation": "None", "totalRevenue": "203003000", "costOfRevenue": "162155000", "interestIncome": "None", "incomeBeforeTax": "-11598000", "interestExpense": "320000", "operatingIncome": "-45858000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-671000", "reportedCurrency": "USD", "netInterestIncome": "-320000", "nonInterestIncome": "None", "operatingExpenses": "86706000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-7329521", "costofGoodsAndServicesSold": "162155000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3341000", "sellingGeneralAndAdministrative": "484169", "netIncomeFromContinuingOperations": "-8339904" }, "balance": { "goodwill": "26626000", "inventory": "6438000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "203439000", "longTermDebt": "None", "shortTermDebt": "183000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "18245000", "reportedCurrency": "USD", "retainedEarnings": "-63234000", "totalLiabilities": "99280000", "otherCurrentAssets": "12075000", "totalCurrentAssets": "154056000", "currentLongTermDebt": "183000", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "21244000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "49383000", "currentAccountsPayable": "15559000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4192000", "shortLongTermDebtTotal": "183000", "totalShareholderEquity": "104159000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "13332000", "totalCurrentLiabilities": "29798000", "otherNonCurrentLiabilities": "25091170", "totalNonCurrentLiabilities": "69482000", "cashAndShortTermInvestments": "114299000", "commonStockSharesOutstanding": "66230605", "intangibleAssetsExcludingGoodwill": "18245000", "cashAndCashEquivalentsAtCarryingValue": "114299000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10927000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1842000", "operatingCashflow": "-32680000", "capitalExpenditures": "3047000", "changeInReceivables": "-2987000", "changeInExchangeRate": "None", "cashflowFromFinancing": "154010000", "cashflowFromInvestment": "-12154000", "stockBasedCompensation": "24535000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "891987", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "231474514", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3341000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 203003000, "cost_of_revenue": 162155000, "gross_profit": 40848000, "research_and_development": null, "selling_general_admin": 484169, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -45382000, "depreciation_amortisation": 3341000, "ebitda": -42041000, "interest_expense": 320000, "interest_income": null, "other_non_operating": null, "pretax_income": -11598000, "tax_provision": -671000, "effective_tax_rate": null, "net_income": -10927000, "net_income_continuing_ops": -8339904, "net_income_to_common": -10927000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 114299000, "short_term_investments": 0, "net_receivables": 21244000, "inventory": 6438000, "other_current_assets": null, "total_current_assets": 154056000, "net_ppe": null, "goodwill": 26626000, "intangible_assets": 18245000, "goodwill_and_intangibles": 44871000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 49383000, "total_assets": 203439000, "short_term_debt": 183000, "accounts_payable": 15559000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 29798000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 69482000, "total_liabilities": 99280000, "total_debt": 183000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -63234000, "total_equity": 104159000, "shares_outstanding": 66230605, "operating_cash_flow": -32680000, "stock_based_compensation": 24535000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3047000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12154000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 154010000, "free_cash_flow": -29633000, "net_change_in_cash": 891987 }, "raw_data": { "income": { "ebit": "-45382000", "ebitda": "-42041000", "netIncome": "-10927000", "grossProfit": "40848000", "depreciation": "None", "totalRevenue": "203003000", "costOfRevenue": "162155000", "interestIncome": "None", "incomeBeforeTax": "-11598000", "interestExpense": "320000", "operatingIncome": "-45858000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-671000", "reportedCurrency": "USD", "netInterestIncome": "-320000", "nonInterestIncome": "None", "operatingExpenses": "86706000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-7329521", "costofGoodsAndServicesSold": "162155000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3341000", "sellingGeneralAndAdministrative": "484169", "netIncomeFromContinuingOperations": "-8339904" }, "balance": { "goodwill": "26626000", "inventory": "6438000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "203439000", "longTermDebt": "None", "shortTermDebt": "183000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "18245000", "reportedCurrency": "USD", "retainedEarnings": "-63234000", "totalLiabilities": "99280000", "otherCurrentAssets": "12075000", "totalCurrentAssets": "154056000", "currentLongTermDebt": "183000", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "21244000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "49383000", "currentAccountsPayable": "15559000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4192000", "shortLongTermDebtTotal": "183000", "totalShareholderEquity": "104159000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "13332000", "totalCurrentLiabilities": "29798000", "otherNonCurrentLiabilities": "25091170", "totalNonCurrentLiabilities": "69482000", "cashAndShortTermInvestments": "114299000", "commonStockSharesOutstanding": "66230605", "intangibleAssetsExcludingGoodwill": "18245000", "cashAndCashEquivalentsAtCarryingValue": "114299000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10927000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1842000", "operatingCashflow": "-32680000", "capitalExpenditures": "3047000", "changeInReceivables": "-2987000", "changeInExchangeRate": "None", "cashflowFromFinancing": "154010000", "cashflowFromInvestment": "-12154000", "stockBasedCompensation": "24535000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "891987", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "231474514", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3341000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:56:08.832269+00:00", "is_restated": false, "income_statement": { "revenue": 187514661, "cost_of_revenue": 150635685, "gross_profit": 36878976, "ebit": -14468000, "ebitda": -11290000, "pretax_income": -14814058, "tax_provision": -492823, "net_income": -14321235, "net_income_to_common": -14321235, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5998000, "total_current_assets": 29720000, "total_assets": 65689000, "short_term_debt": 5368000, "long_term_debt": 6561238, "total_debt": 11929238, "total_liabilities": 37588000, "total_equity": 28101000, "shares_outstanding": 59117723, "goodwill_and_intangibles": 33743000 }, "cash_flow": { "operating_cash_flow": 508000, "capital_expenditure": 1194000, "free_cash_flow": 1702000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 185055, "ticker_id": 8583, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:56:08.832269+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14468000", "ebitda": "-11290000", "netIncome": "-14321235", "grossProfit": "36878976", "depreciation": "None", "totalRevenue": "187514661", "costOfRevenue": "150635685", "interestIncome": "None", "incomeBeforeTax": "-14814058", "interestExpense": "347000", "operatingIncome": "-8195903", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-492823", "reportedCurrency": "USD", "netInterestIncome": "-347060", "nonInterestIncome": "None", "operatingExpenses": "45074879", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "150635685", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3178000", "sellingGeneralAndAdministrative": "309169", "netIncomeFromContinuingOperations": "-14321235" }, "balance": { "goodwill": "14227000", "inventory": "4354000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "65689000", "longTermDebt": "6561238", "shortTermDebt": "5368000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "19516000", "reportedCurrency": "USD", "retainedEarnings": "-52307000", "totalLiabilities": "37588000", "otherCurrentAssets": "2109000", "totalCurrentAssets": "29720000", "currentLongTermDebt": "5367758", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17259000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35969000", "currentAccountsPayable": "12643000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2104225", "shortLongTermDebtTotal": "11929000", "totalShareholderEquity": "28101000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6073000", "totalCurrentLiabilities": "28607000", "otherNonCurrentLiabilities": "806186", "totalNonCurrentLiabilities": "8981000", "cashAndShortTermInvestments": "5998000", "commonStockSharesOutstanding": "59117723", "intangibleAssetsExcludingGoodwill": "19516000", "cashAndCashEquivalentsAtCarryingValue": "5998000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14322000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-465000", "operatingCashflow": "508000", "capitalExpenditures": "1194000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11888000", "cashflowFromInvestment": "-8844000", "stockBasedCompensation": "151000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3178000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 187514661, "cost_of_revenue": 150635685, "gross_profit": 36878976, "research_and_development": null, "selling_general_admin": 309169, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14468000, "depreciation_amortisation": 3178000, "ebitda": -11290000, "interest_expense": 347000, "interest_income": null, "other_non_operating": null, "pretax_income": -14814058, "tax_provision": -492823, "effective_tax_rate": null, "net_income": -14321235, "net_income_continuing_ops": -14321235, "net_income_to_common": -14321235, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5998000, "short_term_investments": null, "net_receivables": 17259000, "inventory": 4354000, "other_current_assets": null, "total_current_assets": 29720000, "net_ppe": null, "goodwill": 14227000, "intangible_assets": 19516000, "goodwill_and_intangibles": 33743000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 35969000, "total_assets": 65689000, "short_term_debt": 5368000, "accounts_payable": 12643000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28607000, "long_term_debt": 6561238, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8981000, "total_liabilities": 37588000, "total_debt": 11929238, "preferred_stock": null, "minority_interest": null, "retained_earnings": -52307000, "total_equity": 28101000, "shares_outstanding": 59117723, "operating_cash_flow": 508000, "stock_based_compensation": 151000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1194000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8844000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11888000, "free_cash_flow": 1702000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14468000", "ebitda": "-11290000", "netIncome": "-14321235", "grossProfit": "36878976", "depreciation": "None", "totalRevenue": "187514661", "costOfRevenue": "150635685", "interestIncome": "None", "incomeBeforeTax": "-14814058", "interestExpense": "347000", "operatingIncome": "-8195903", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-492823", "reportedCurrency": "USD", "netInterestIncome": "-347060", "nonInterestIncome": "None", "operatingExpenses": "45074879", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "150635685", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3178000", "sellingGeneralAndAdministrative": "309169", "netIncomeFromContinuingOperations": "-14321235" }, "balance": { "goodwill": "14227000", "inventory": "4354000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "65689000", "longTermDebt": "6561238", "shortTermDebt": "5368000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "19516000", "reportedCurrency": "USD", "retainedEarnings": "-52307000", "totalLiabilities": "37588000", "otherCurrentAssets": "2109000", "totalCurrentAssets": "29720000", "currentLongTermDebt": "5367758", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17259000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35969000", "currentAccountsPayable": "12643000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2104225", "shortLongTermDebtTotal": "11929000", "totalShareholderEquity": "28101000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6073000", "totalCurrentLiabilities": "28607000", "otherNonCurrentLiabilities": "806186", "totalNonCurrentLiabilities": "8981000", "cashAndShortTermInvestments": "5998000", "commonStockSharesOutstanding": "59117723", "intangibleAssetsExcludingGoodwill": "19516000", "cashAndCashEquivalentsAtCarryingValue": "5998000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14322000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-465000", "operatingCashflow": "508000", "capitalExpenditures": "1194000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11888000", "cashflowFromInvestment": "-8844000", "stockBasedCompensation": "151000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3178000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:56:08.832269+00:00", "is_restated": false, "income_statement": { "revenue": 155405184, "cost_of_revenue": 125464564, "gross_profit": 29940620, "ebit": -2634752, "ebitda": 307109, "pretax_income": -2638127, "tax_provision": 1383268, "net_income": -4021395, "net_income_to_common": -4021395, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2446201, "total_current_assets": 21792664, "total_assets": 59520738, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 17298392, "total_equity": 42222346, "shares_outstanding": 64446377, "goodwill_and_intangibles": 36079320 }, "cash_flow": { "operating_cash_flow": 3615260, "capital_expenditure": 1204563, "free_cash_flow": 4819823, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 185059, "ticker_id": 8583, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:56:08.832269+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2634752", "ebitda": "307109", "netIncome": "-4021395", "grossProfit": "29940620", "depreciation": "None", "totalRevenue": "155405184", "costOfRevenue": "125464564", "interestIncome": "None", "incomeBeforeTax": "-2638127", "interestExpense": "3375", "operatingIncome": "-2644752", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1383268", "reportedCurrency": "USD", "netInterestIncome": "-3375", "nonInterestIncome": "None", "operatingExpenses": "32585372", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "125464564", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2941861", "sellingGeneralAndAdministrative": "29643511", "netIncomeFromContinuingOperations": "-4021395" }, "balance": { "goodwill": "14076674", "inventory": "3888988", "commonStock": "575", "currentDebt": "None", "investments": "None", "totalAssets": "59520738", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "22002646", "reportedCurrency": "USD", "retainedEarnings": "-6015023", "totalLiabilities": "17298392", "otherCurrentAssets": "723058", "totalCurrentAssets": "21792664", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14734417", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "37728074", "currentAccountsPayable": "8885431", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1550903", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "42222346", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4211283", "totalCurrentLiabilities": "13585451", "otherNonCurrentLiabilities": "756425", "totalNonCurrentLiabilities": "3712941", "cashAndShortTermInvestments": "2446201", "commonStockSharesOutstanding": "64446377", "intangibleAssetsExcludingGoodwill": "22002646", "cashAndCashEquivalentsAtCarryingValue": "2446201", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4021395", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1132669", "operatingCashflow": "3615260", "capitalExpenditures": "1204563", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1814", "cashflowFromInvestment": "-1204563", "stockBasedCompensation": "94007", "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": "2941861", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 155405184, "cost_of_revenue": 125464564, "gross_profit": 29940620, "research_and_development": null, "selling_general_admin": 29643511, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2634752, "depreciation_amortisation": 2941861, "ebitda": 307109, "interest_expense": 3375, "interest_income": null, "other_non_operating": null, "pretax_income": -2638127, "tax_provision": 1383268, "effective_tax_rate": null, "net_income": -4021395, "net_income_continuing_ops": -4021395, "net_income_to_common": -4021395, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2446201, "short_term_investments": null, "net_receivables": 14734417, "inventory": 3888988, "other_current_assets": null, "total_current_assets": 21792664, "net_ppe": null, "goodwill": 14076674, "intangible_assets": 22002646, "goodwill_and_intangibles": 36079320, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 37728074, "total_assets": 59520738, "short_term_debt": null, "accounts_payable": 8885431, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13585451, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3712941, "total_liabilities": 17298392, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6015023, "total_equity": 42222346, "shares_outstanding": 64446377, "operating_cash_flow": 3615260, "stock_based_compensation": 94007, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1204563, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1204563, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1814, "free_cash_flow": 4819823, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2634752", "ebitda": "307109", "netIncome": "-4021395", "grossProfit": "29940620", "depreciation": "None", "totalRevenue": "155405184", "costOfRevenue": "125464564", "interestIncome": "None", "incomeBeforeTax": "-2638127", "interestExpense": "3375", "operatingIncome": "-2644752", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1383268", "reportedCurrency": "USD", "netInterestIncome": "-3375", "nonInterestIncome": "None", "operatingExpenses": "32585372", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "125464564", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2941861", "sellingGeneralAndAdministrative": "29643511", "netIncomeFromContinuingOperations": "-4021395" }, "balance": { "goodwill": "14076674", "inventory": "3888988", "commonStock": "575", "currentDebt": "None", "investments": "None", "totalAssets": "59520738", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "22002646", "reportedCurrency": "USD", "retainedEarnings": "-6015023", "totalLiabilities": "17298392", "otherCurrentAssets": "723058", "totalCurrentAssets": "21792664", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14734417", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "37728074", "currentAccountsPayable": "8885431", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1550903", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "42222346", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4211283", "totalCurrentLiabilities": "13585451", "otherNonCurrentLiabilities": "756425", "totalNonCurrentLiabilities": "3712941", "cashAndShortTermInvestments": "2446201", "commonStockSharesOutstanding": "64446377", "intangibleAssetsExcludingGoodwill": "22002646", "cashAndCashEquivalentsAtCarryingValue": "2446201", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4021395", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1132669", "operatingCashflow": "3615260", "capitalExpenditures": "1204563", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1814", "cashflowFromInvestment": "-1204563", "stockBasedCompensation": "94007", "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": "2941861", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:56:08.832269+00:00", "is_restated": false, "income_statement": { "revenue": 113160114, "cost_of_revenue": 86878527, "gross_profit": 26281587, "ebit": 7974204, "ebitda": 9076862, "pretax_income": 4860719, "tax_provision": 912745, "net_income": 3947974, "net_income_to_common": 3947974, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 64446377, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5641813, "capital_expenditure": 695961, "free_cash_flow": 6337774, "dividends_paid": 8200414, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 185061, "ticker_id": 8583, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:56:08.832269+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7974204", "ebitda": "9076862", "netIncome": "3947974", "grossProfit": "26281587", "depreciation": "None", "totalRevenue": "113160114", "costOfRevenue": "86878527", "interestIncome": "None", "incomeBeforeTax": "4860719", "interestExpense": "1592", "operatingIncome": "4789544", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "912745", "reportedCurrency": "USD", "netInterestIncome": "-1592", "nonInterestIncome": "None", "operatingExpenses": "21492043", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "86878527", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1102658", "sellingGeneralAndAdministrative": "20389385", "netIncomeFromContinuingOperations": "3947974" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "64446377", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3947974", "profitLoss": "None", "dividendPayout": "8200414", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-296766", "operatingCashflow": "5641813", "capitalExpenditures": "695961", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8200414", "cashflowFromInvestment": "2488699", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8200414", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1102658", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 113160114, "cost_of_revenue": 86878527, "gross_profit": 26281587, "research_and_development": null, "selling_general_admin": 20389385, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7974204, "depreciation_amortisation": 1102658, "ebitda": 9076862, "interest_expense": 1592, "interest_income": null, "other_non_operating": null, "pretax_income": 4860719, "tax_provision": 912745, "effective_tax_rate": null, "net_income": 3947974, "net_income_continuing_ops": 3947974, "net_income_to_common": 3947974, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 64446377, "operating_cash_flow": 5641813, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 695961, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2488699, "dividends_paid": 8200414, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8200414, "free_cash_flow": 6337774, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7974204", "ebitda": "9076862", "netIncome": "3947974", "grossProfit": "26281587", "depreciation": "None", "totalRevenue": "113160114", "costOfRevenue": "86878527", "interestIncome": "None", "incomeBeforeTax": "4860719", "interestExpense": "1592", "operatingIncome": "4789544", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "912745", "reportedCurrency": "USD", "netInterestIncome": "-1592", "nonInterestIncome": "None", "operatingExpenses": "21492043", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "86878527", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1102658", "sellingGeneralAndAdministrative": "20389385", "netIncomeFromContinuingOperations": "3947974" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "64446377", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3947974", "profitLoss": "None", "dividendPayout": "8200414", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-296766", "operatingCashflow": "5641813", "capitalExpenditures": "695961", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8200414", "cashflowFromInvestment": "2488699", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8200414", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1102658", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:56:08.832269+00:00", "is_restated": false, "income_statement": { "revenue": 147441000, "cost_of_revenue": 125742000, "gross_profit": 21699000, "ebit": -6513000, "ebitda": -4897000, "pretax_income": -2492000, "tax_provision": null, "net_income": -2492000, "net_income_to_common": -2492000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30280000, "total_current_assets": 116863000, "total_assets": 168230000, "short_term_debt": 7404000, "long_term_debt": 78611000, "total_debt": 86015000, "total_liabilities": 184515000, "total_equity": -16285000, "shares_outstanding": 1018016090, "goodwill_and_intangibles": 17530000 }, "cash_flow": { "operating_cash_flow": -2215000, "capital_expenditure": 1042000, "free_cash_flow": -1173000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 185028, "ticker_id": 8583, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:56:08.832269+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6513000", "ebitda": "-4897000", "netIncome": "-2492000", "grossProfit": "21699000", "depreciation": "None", "totalRevenue": "147441000", "costOfRevenue": "125742000", "interestIncome": "None", "incomeBeforeTax": "-2492000", "interestExpense": "1934000", "operatingIncome": "-6513000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1934000", "nonInterestIncome": "None", "operatingExpenses": "28212000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "125742000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1616000", "sellingGeneralAndAdministrative": "28212000", "netIncomeFromContinuingOperations": "-2492000" }, "balance": { "goodwill": "7230000", "inventory": "24290000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "168230000", "longTermDebt": "78611000", "shortTermDebt": "7404000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "10300000", "reportedCurrency": "USD", "retainedEarnings": "-273911000", "totalLiabilities": "184515000", "otherCurrentAssets": "2843000", "totalCurrentAssets": "116863000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "59450000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "51367000", "currentAccountsPayable": "47650000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26247000", "totalShareholderEquity": "-16285000", "capitalLeaseObligations": "26247000", "otherCurrentLiabilities": "24297000", "totalCurrentLiabilities": "79351000", "otherNonCurrentLiabilities": "19000", "totalNonCurrentLiabilities": "105164000", "cashAndShortTermInvestments": "30280000", "commonStockSharesOutstanding": "1018016090", "intangibleAssetsExcludingGoodwill": "10300000", "cashAndCashEquivalentsAtCarryingValue": "30280000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2492000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-7415000", "operatingCashflow": "-2215000", "capitalExpenditures": "1042000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28000", "cashflowFromInvestment": "-1042000", "stockBasedCompensation": "1686000", "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": "1616000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 147441000, "cost_of_revenue": 125742000, "gross_profit": 21699000, "research_and_development": null, "selling_general_admin": 28212000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6513000, "depreciation_amortisation": 1616000, "ebitda": -4897000, "interest_expense": 1934000, "interest_income": null, "other_non_operating": null, "pretax_income": -2492000, "tax_provision": null, "effective_tax_rate": null, "net_income": -2492000, "net_income_continuing_ops": -2492000, "net_income_to_common": -2492000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30280000, "short_term_investments": null, "net_receivables": 59450000, "inventory": 24290000, "other_current_assets": null, "total_current_assets": 116863000, "net_ppe": null, "goodwill": 7230000, "intangible_assets": 10300000, "goodwill_and_intangibles": 17530000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 51367000, "total_assets": 168230000, "short_term_debt": 7404000, "accounts_payable": 47650000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 79351000, "long_term_debt": 78611000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 105164000, "total_liabilities": 184515000, "total_debt": 86015000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -273911000, "total_equity": -16285000, "shares_outstanding": 1018016090, "operating_cash_flow": -2215000, "stock_based_compensation": 1686000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1042000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1042000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28000, "free_cash_flow": -1173000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6513000", "ebitda": "-4897000", "netIncome": "-2492000", "grossProfit": "21699000", "depreciation": "None", "totalRevenue": "147441000", "costOfRevenue": "125742000", "interestIncome": "None", "incomeBeforeTax": "-2492000", "interestExpense": "1934000", "operatingIncome": "-6513000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1934000", "nonInterestIncome": "None", "operatingExpenses": "28212000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "125742000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1616000", "sellingGeneralAndAdministrative": "28212000", "netIncomeFromContinuingOperations": "-2492000" }, "balance": { "goodwill": "7230000", "inventory": "24290000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "168230000", "longTermDebt": "78611000", "shortTermDebt": "7404000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "10300000", "reportedCurrency": "USD", "retainedEarnings": "-273911000", "totalLiabilities": "184515000", "otherCurrentAssets": "2843000", "totalCurrentAssets": "116863000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "59450000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "51367000", "currentAccountsPayable": "47650000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26247000", "totalShareholderEquity": "-16285000", "capitalLeaseObligations": "26247000", "otherCurrentLiabilities": "24297000", "totalCurrentLiabilities": "79351000", "otherNonCurrentLiabilities": "19000", "totalNonCurrentLiabilities": "105164000", "cashAndShortTermInvestments": "30280000", "commonStockSharesOutstanding": "1018016090", "intangibleAssetsExcludingGoodwill": "10300000", "cashAndCashEquivalentsAtCarryingValue": "30280000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2492000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-7415000", "operatingCashflow": "-2215000", "capitalExpenditures": "1042000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28000", "cashflowFromInvestment": "-1042000", "stockBasedCompensation": "1686000", "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": "1616000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:56:08.832269+00:00", "is_restated": false, "income_statement": { "revenue": 141957000, "cost_of_revenue": 119192000, "gross_profit": 22765000, "ebit": -5592000, "ebitda": -3960000, "pretax_income": -7508000, "tax_provision": null, "net_income": -7508000, "net_income_to_common": -7508000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33565000, "total_current_assets": 112747000, "total_assets": 164656000, "short_term_debt": 7156000, "long_term_debt": 77400000, "total_debt": 84556000, "total_liabilities": 180376000, "total_equity": -15720000, "shares_outstanding": 1014566840, "goodwill_and_intangibles": 18245000 }, "cash_flow": { "operating_cash_flow": 3233000, "capital_expenditure": 1060000, "free_cash_flow": 4293000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 185029, "ticker_id": 8583, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:56:08.832269+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5592000", "ebitda": "-3960000", "netIncome": "-7508000", "grossProfit": "22765000", "depreciation": "None", "totalRevenue": "141957000", "costOfRevenue": "119192000", "interestIncome": "None", "incomeBeforeTax": "-7508000", "interestExpense": "1916000", "operatingIncome": "-6907000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1916000", "nonInterestIncome": "None", "operatingExpenses": "29672000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "119192000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1632000", "sellingGeneralAndAdministrative": "28040000", "netIncomeFromContinuingOperations": "-7508000" }, "balance": { "goodwill": "7230000", "inventory": "16875000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "164656000", "longTermDebt": "77400000", "shortTermDebt": "7156000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "11015000", "reportedCurrency": "USD", "retainedEarnings": "-271419000", "totalLiabilities": "180376000", "otherCurrentAssets": "2987000", "totalCurrentAssets": "112747000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "59320000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "51909000", "currentAccountsPayable": "43167000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26287000", "totalShareholderEquity": "-15720000", "capitalLeaseObligations": "26287000", "otherCurrentLiabilities": "20639000", "totalCurrentLiabilities": "70962000", "otherNonCurrentLiabilities": "28000", "totalNonCurrentLiabilities": "109414000", "cashAndShortTermInvestments": "33565000", "commonStockSharesOutstanding": "1014566840", "intangibleAssetsExcludingGoodwill": "11015000", "cashAndCashEquivalentsAtCarryingValue": "33565000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28715479", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "2007000", "operatingCashflow": "3233000", "capitalExpenditures": "1060000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3734000", "cashflowFromInvestment": "-1060000", "stockBasedCompensation": "-893000", "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": "-1895193", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 141957000, "cost_of_revenue": 119192000, "gross_profit": 22765000, "research_and_development": null, "selling_general_admin": 28040000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5592000, "depreciation_amortisation": 1632000, "ebitda": -3960000, "interest_expense": 1916000, "interest_income": null, "other_non_operating": null, "pretax_income": -7508000, "tax_provision": null, "effective_tax_rate": null, "net_income": -7508000, "net_income_continuing_ops": -7508000, "net_income_to_common": -7508000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33565000, "short_term_investments": null, "net_receivables": 59320000, "inventory": 16875000, "other_current_assets": null, "total_current_assets": 112747000, "net_ppe": null, "goodwill": 7230000, "intangible_assets": 11015000, "goodwill_and_intangibles": 18245000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 51909000, "total_assets": 164656000, "short_term_debt": 7156000, "accounts_payable": 43167000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 70962000, "long_term_debt": 77400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 109414000, "total_liabilities": 180376000, "total_debt": 84556000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -271419000, "total_equity": -15720000, "shares_outstanding": 1014566840, "operating_cash_flow": 3233000, "stock_based_compensation": -893000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1060000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1060000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3734000, "free_cash_flow": 4293000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5592000", "ebitda": "-3960000", "netIncome": "-7508000", "grossProfit": "22765000", "depreciation": "None", "totalRevenue": "141957000", "costOfRevenue": "119192000", "interestIncome": "None", "incomeBeforeTax": "-7508000", "interestExpense": "1916000", "operatingIncome": "-6907000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1916000", "nonInterestIncome": "None", "operatingExpenses": "29672000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "119192000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1632000", "sellingGeneralAndAdministrative": "28040000", "netIncomeFromContinuingOperations": "-7508000" }, "balance": { "goodwill": "7230000", "inventory": "16875000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "164656000", "longTermDebt": "77400000", "shortTermDebt": "7156000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "11015000", "reportedCurrency": "USD", "retainedEarnings": "-271419000", "totalLiabilities": "180376000", "otherCurrentAssets": "2987000", "totalCurrentAssets": "112747000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "59320000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "51909000", "currentAccountsPayable": "43167000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26287000", "totalShareholderEquity": "-15720000", "capitalLeaseObligations": "26287000", "otherCurrentLiabilities": "20639000", "totalCurrentLiabilities": "70962000", "otherNonCurrentLiabilities": "28000", "totalNonCurrentLiabilities": "109414000", "cashAndShortTermInvestments": "33565000", "commonStockSharesOutstanding": "1014566840", "intangibleAssetsExcludingGoodwill": "11015000", "cashAndCashEquivalentsAtCarryingValue": "33565000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28715479", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "2007000", "operatingCashflow": "3233000", "capitalExpenditures": "1060000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3734000", "cashflowFromInvestment": "-1060000", "stockBasedCompensation": "-893000", "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": "-1895193", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:56:08.832269+00:00", "is_restated": false, "income_statement": { "revenue": 136564000, "cost_of_revenue": 117644000, "gross_profit": 18920000, "ebit": -14584000, "ebitda": -12861000, "pretax_income": -16504000, "tax_provision": null, "net_income": -16504000, "net_income_to_common": -16504000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27658000, "total_current_assets": 110092000, "total_assets": 163619000, "short_term_debt": 7161000, "long_term_debt": 76195000, "total_debt": 83356000, "total_liabilities": 175893000, "total_equity": -12274000, "shares_outstanding": 974747970, "goodwill_and_intangibles": 18962000 }, "cash_flow": { "operating_cash_flow": -12630000, "capital_expenditure": 604000, "free_cash_flow": -12026000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 185031, "ticker_id": 8583, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:56:08.832269+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14584000", "ebitda": "-12861000", "netIncome": "-16504000", "grossProfit": "18920000", "depreciation": "None", "totalRevenue": "136564000", "costOfRevenue": "117644000", "interestIncome": "None", "incomeBeforeTax": "-16504000", "interestExpense": "1920000", "operatingIncome": "-8054000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1920000", "nonInterestIncome": "None", "operatingExpenses": "26974000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "117644000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1723000", "sellingGeneralAndAdministrative": "25251000", "netIncomeFromContinuingOperations": "-16504000" }, "balance": { "goodwill": "7230000", "inventory": "18882000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "163619000", "longTermDebt": "76195000", "shortTermDebt": "7161000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "11732000", "reportedCurrency": "USD", "retainedEarnings": "-263911000", "totalLiabilities": "175893000", "otherCurrentAssets": "3574000", "totalCurrentAssets": "110092000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "59978000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "53527000", "currentAccountsPayable": "35634000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "27356000", "totalShareholderEquity": "-12274000", "capitalLeaseObligations": "27356000", "otherCurrentLiabilities": "22785000", "totalCurrentLiabilities": "65580000", "otherNonCurrentLiabilities": "3000", "totalNonCurrentLiabilities": "110313000", "cashAndShortTermInvestments": "27658000", "commonStockSharesOutstanding": "974747970", "intangibleAssetsExcludingGoodwill": "11732000", "cashAndCashEquivalentsAtCarryingValue": "27658000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16504000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-3096000", "operatingCashflow": "-12630000", "capitalExpenditures": "604000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10600000", "cashflowFromInvestment": "-604000", "stockBasedCompensation": "1024000", "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": "1723000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 136564000, "cost_of_revenue": 117644000, "gross_profit": 18920000, "research_and_development": null, "selling_general_admin": 25251000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14584000, "depreciation_amortisation": 1723000, "ebitda": -12861000, "interest_expense": 1920000, "interest_income": null, "other_non_operating": null, "pretax_income": -16504000, "tax_provision": null, "effective_tax_rate": null, "net_income": -16504000, "net_income_continuing_ops": -16504000, "net_income_to_common": -16504000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27658000, "short_term_investments": null, "net_receivables": 59978000, "inventory": 18882000, "other_current_assets": null, "total_current_assets": 110092000, "net_ppe": null, "goodwill": 7230000, "intangible_assets": 11732000, "goodwill_and_intangibles": 18962000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 53527000, "total_assets": 163619000, "short_term_debt": 7161000, "accounts_payable": 35634000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 65580000, "long_term_debt": 76195000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 110313000, "total_liabilities": 175893000, "total_debt": 83356000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -263911000, "total_equity": -12274000, "shares_outstanding": 974747970, "operating_cash_flow": -12630000, "stock_based_compensation": 1024000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 604000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -604000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10600000, "free_cash_flow": -12026000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14584000", "ebitda": "-12861000", "netIncome": "-16504000", "grossProfit": "18920000", "depreciation": "None", "totalRevenue": "136564000", "costOfRevenue": "117644000", "interestIncome": "None", "incomeBeforeTax": "-16504000", "interestExpense": "1920000", "operatingIncome": "-8054000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1920000", "nonInterestIncome": "None", "operatingExpenses": "26974000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "117644000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1723000", "sellingGeneralAndAdministrative": "25251000", "netIncomeFromContinuingOperations": "-16504000" }, "balance": { "goodwill": "7230000", "inventory": "18882000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "163619000", "longTermDebt": "76195000", "shortTermDebt": "7161000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "11732000", "reportedCurrency": "USD", "retainedEarnings": "-263911000", "totalLiabilities": "175893000", "otherCurrentAssets": "3574000", "totalCurrentAssets": "110092000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "59978000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "53527000", "currentAccountsPayable": "35634000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "27356000", "totalShareholderEquity": "-12274000", "capitalLeaseObligations": "27356000", "otherCurrentLiabilities": "22785000", "totalCurrentLiabilities": "65580000", "otherNonCurrentLiabilities": "3000", "totalNonCurrentLiabilities": "110313000", "cashAndShortTermInvestments": "27658000", "commonStockSharesOutstanding": "974747970", "intangibleAssetsExcludingGoodwill": "11732000", "cashAndCashEquivalentsAtCarryingValue": "27658000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16504000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-3096000", "operatingCashflow": "-12630000", "capitalExpenditures": "604000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10600000", "cashflowFromInvestment": "-604000", "stockBasedCompensation": "1024000", "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": "1723000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:56:08.832269+00:00", "is_restated": false, "income_statement": { "revenue": 119802000, "cost_of_revenue": 102301000, "gross_profit": 17501000, "ebit": -11211000, "ebitda": -9406000, "pretax_income": -17140000, "tax_provision": -131000, "net_income": -17009000, "net_income_to_common": -17009000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30292000, "total_current_assets": 104792000, "total_assets": 159798000, "short_term_debt": 7303000, "long_term_debt": 75023000, "total_debt": 82326000, "total_liabilities": 168783000, "total_equity": -8985000, "shares_outstanding": 932036650, "goodwill_and_intangibles": 19679000 }, "cash_flow": { "operating_cash_flow": -10202000, "capital_expenditure": 1208000, "free_cash_flow": -8994000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 185032, "ticker_id": 8583, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:56:08.832269+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11211000", "ebitda": "-9406000", "netIncome": "-17009000", "grossProfit": "17501000", "depreciation": "None", "totalRevenue": "119802000", "costOfRevenue": "102301000", "interestIncome": "None", "incomeBeforeTax": "-17140000", "interestExpense": "1870000", "operatingIncome": "-11211000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-131000", "reportedCurrency": "USD", "netInterestIncome": "-1870000", "nonInterestIncome": "None", "operatingExpenses": "28712000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "102301000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1805000", "sellingGeneralAndAdministrative": "26907000", "netIncomeFromContinuingOperations": "-17009000" }, "balance": { "goodwill": "7230000", "inventory": "15786000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "159798000", "longTermDebt": "75023000", "shortTermDebt": "7303000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "12449000", "reportedCurrency": "USD", "retainedEarnings": "-247407000", "totalLiabilities": "168783000", "otherCurrentAssets": "3055000", "totalCurrentAssets": "104792000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "55659000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "55006000", "currentAccountsPayable": "34933000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "103551000", "totalShareholderEquity": "-8985000", "capitalLeaseObligations": "28132000", "otherCurrentLiabilities": "22542000", "totalCurrentLiabilities": "64778000", "otherNonCurrentLiabilities": "10000", "totalNonCurrentLiabilities": "104005000", "cashAndShortTermInvestments": "30292000", "commonStockSharesOutstanding": "932036650", "intangibleAssetsExcludingGoodwill": "12449000", "cashAndCashEquivalentsAtCarryingValue": "30292000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13991000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-3478000", "operatingCashflow": "-10202000", "capitalExpenditures": "1208000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1963000", "cashflowFromInvestment": "-1208000", "stockBasedCompensation": "752000", "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": "1805000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 119802000, "cost_of_revenue": 102301000, "gross_profit": 17501000, "research_and_development": null, "selling_general_admin": 26907000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11211000, "depreciation_amortisation": 1805000, "ebitda": -9406000, "interest_expense": 1870000, "interest_income": null, "other_non_operating": null, "pretax_income": -17140000, "tax_provision": -131000, "effective_tax_rate": null, "net_income": -17009000, "net_income_continuing_ops": -17009000, "net_income_to_common": -17009000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30292000, "short_term_investments": null, "net_receivables": 55659000, "inventory": 15786000, "other_current_assets": null, "total_current_assets": 104792000, "net_ppe": null, "goodwill": 7230000, "intangible_assets": 12449000, "goodwill_and_intangibles": 19679000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 55006000, "total_assets": 159798000, "short_term_debt": 7303000, "accounts_payable": 34933000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 64778000, "long_term_debt": 75023000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 104005000, "total_liabilities": 168783000, "total_debt": 82326000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -247407000, "total_equity": -8985000, "shares_outstanding": 932036650, "operating_cash_flow": -10202000, "stock_based_compensation": 752000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1208000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1208000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1963000, "free_cash_flow": -8994000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11211000", "ebitda": "-9406000", "netIncome": "-17009000", "grossProfit": "17501000", "depreciation": "None", "totalRevenue": "119802000", "costOfRevenue": "102301000", "interestIncome": "None", "incomeBeforeTax": "-17140000", "interestExpense": "1870000", "operatingIncome": "-11211000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-131000", "reportedCurrency": "USD", "netInterestIncome": "-1870000", "nonInterestIncome": "None", "operatingExpenses": "28712000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "102301000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1805000", "sellingGeneralAndAdministrative": "26907000", "netIncomeFromContinuingOperations": "-17009000" }, "balance": { "goodwill": "7230000", "inventory": "15786000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "159798000", "longTermDebt": "75023000", "shortTermDebt": "7303000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "12449000", "reportedCurrency": "USD", "retainedEarnings": "-247407000", "totalLiabilities": "168783000", "otherCurrentAssets": "3055000", "totalCurrentAssets": "104792000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "55659000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "55006000", "currentAccountsPayable": "34933000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "103551000", "totalShareholderEquity": "-8985000", "capitalLeaseObligations": "28132000", "otherCurrentLiabilities": "22542000", "totalCurrentLiabilities": "64778000", "otherNonCurrentLiabilities": "10000", "totalNonCurrentLiabilities": "104005000", "cashAndShortTermInvestments": "30292000", "commonStockSharesOutstanding": "932036650", "intangibleAssetsExcludingGoodwill": "12449000", "cashAndCashEquivalentsAtCarryingValue": "30292000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13991000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-3478000", "operatingCashflow": "-10202000", "capitalExpenditures": "1208000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1963000", "cashflowFromInvestment": "-1208000", "stockBasedCompensation": "752000", "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": "1805000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:56:08.832269+00:00", "is_restated": false, "income_statement": { "revenue": 104406000, "cost_of_revenue": 87157000, "gross_profit": 17249000, "ebit": -14015000, "ebitda": -12231000, "pretax_income": -19585000, "tax_provision": null, "net_income": -19585000, "net_income_to_common": -19585000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39739000, "total_current_assets": 106820000, "total_assets": 164002000, "short_term_debt": 6816000, "long_term_debt": 73894000, "total_debt": 80710000, "total_liabilities": 158933000, "total_equity": 5069000, "shares_outstanding": 77099000, "goodwill_and_intangibles": 21266000 }, "cash_flow": { "operating_cash_flow": -4988000, "capital_expenditure": 328000, "free_cash_flow": -4660000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 185033, "ticker_id": 8583, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:56:08.832269+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14015000", "ebitda": "-12231000", "netIncome": "-19585000", "grossProfit": "17249000", "depreciation": "None", "totalRevenue": "104406000", "costOfRevenue": "87157000", "interestIncome": "None", "incomeBeforeTax": "-19585000", "interestExpense": "5570000", "operatingIncome": "-9911000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-5570000", "nonInterestIncome": "None", "operatingExpenses": "27160000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "87157000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1784000", "sellingGeneralAndAdministrative": "25376000", "netIncomeFromContinuingOperations": "-19585000" }, "balance": { "goodwill": "7230000", "inventory": "12308000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "164002000", "longTermDebt": "73894000", "shortTermDebt": "6816000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "14036000", "reportedCurrency": "USD", "retainedEarnings": "-230398000", "totalLiabilities": "158933000", "otherCurrentAssets": "5107000", "totalCurrentAssets": "106820000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49666000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "57182000", "currentAccountsPayable": "29291000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "102306000", "totalShareholderEquity": "5069000", "capitalLeaseObligations": "28412000", "otherCurrentLiabilities": "19350000", "totalCurrentLiabilities": "59541000", "otherNonCurrentLiabilities": "117000", "totalNonCurrentLiabilities": "99392000", "cashAndShortTermInvestments": "39739000", "commonStockSharesOutstanding": "77099000", "intangibleAssetsExcludingGoodwill": "14036000", "cashAndCashEquivalentsAtCarryingValue": "39739000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19585000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-2269000", "operatingCashflow": "-4988000", "capitalExpenditures": "328000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4740000", "cashflowFromInvestment": "-202000", "stockBasedCompensation": "1458000", "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": "1784000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 104406000, "cost_of_revenue": 87157000, "gross_profit": 17249000, "research_and_development": null, "selling_general_admin": 25376000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14015000, "depreciation_amortisation": 1784000, "ebitda": -12231000, "interest_expense": 5570000, "interest_income": null, "other_non_operating": null, "pretax_income": -19585000, "tax_provision": null, "effective_tax_rate": null, "net_income": -19585000, "net_income_continuing_ops": -19585000, "net_income_to_common": -19585000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39739000, "short_term_investments": null, "net_receivables": 49666000, "inventory": 12308000, "other_current_assets": null, "total_current_assets": 106820000, "net_ppe": null, "goodwill": 7230000, "intangible_assets": 14036000, "goodwill_and_intangibles": 21266000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 57182000, "total_assets": 164002000, "short_term_debt": 6816000, "accounts_payable": 29291000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 59541000, "long_term_debt": 73894000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 99392000, "total_liabilities": 158933000, "total_debt": 80710000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -230398000, "total_equity": 5069000, "shares_outstanding": 77099000, "operating_cash_flow": -4988000, "stock_based_compensation": 1458000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 328000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -202000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4740000, "free_cash_flow": -4660000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14015000", "ebitda": "-12231000", "netIncome": "-19585000", "grossProfit": "17249000", "depreciation": "None", "totalRevenue": "104406000", "costOfRevenue": "87157000", "interestIncome": "None", "incomeBeforeTax": "-19585000", "interestExpense": "5570000", "operatingIncome": "-9911000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-5570000", "nonInterestIncome": "None", "operatingExpenses": "27160000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "87157000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1784000", "sellingGeneralAndAdministrative": "25376000", "netIncomeFromContinuingOperations": "-19585000" }, "balance": { "goodwill": "7230000", "inventory": "12308000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "164002000", "longTermDebt": "73894000", "shortTermDebt": "6816000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "14036000", "reportedCurrency": "USD", "retainedEarnings": "-230398000", "totalLiabilities": "158933000", "otherCurrentAssets": "5107000", "totalCurrentAssets": "106820000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49666000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "57182000", "currentAccountsPayable": "29291000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "102306000", "totalShareholderEquity": "5069000", "capitalLeaseObligations": "28412000", "otherCurrentLiabilities": "19350000", "totalCurrentLiabilities": "59541000", "otherNonCurrentLiabilities": "117000", "totalNonCurrentLiabilities": "99392000", "cashAndShortTermInvestments": "39739000", "commonStockSharesOutstanding": "77099000", "intangibleAssetsExcludingGoodwill": "14036000", "cashAndCashEquivalentsAtCarryingValue": "39739000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19585000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-2269000", "operatingCashflow": "-4988000", "capitalExpenditures": "328000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4740000", "cashflowFromInvestment": "-202000", "stockBasedCompensation": "1458000", "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": "1784000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:56:08.832269+00:00", "is_restated": false, "income_statement": { "revenue": 100267000, "cost_of_revenue": 85631000, "gross_profit": 14636000, "ebit": -12014000, "ebitda": -10307000, "pretax_income": -13182000, "tax_provision": 3617001, "net_income": -13182000, "net_income_to_common": -13182000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49669000, "total_current_assets": 112418000, "total_assets": 172717000, "short_term_debt": 6798000, "long_term_debt": 93131000, "total_debt": 99929000, "total_liabilities": 169128000, "total_equity": 3589000, "shares_outstanding": 75655231, "goodwill_and_intangibles": 22040000 }, "cash_flow": { "operating_cash_flow": 4186000, "capital_expenditure": 1755000, "free_cash_flow": 5941000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 185034, "ticker_id": 8583, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:56:08.832269+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12014000", "ebitda": "-10307000", "netIncome": "-13182000", "grossProfit": "14636000", "depreciation": "None", "totalRevenue": "100267000", "costOfRevenue": "85631000", "interestIncome": "None", "incomeBeforeTax": "-13182000", "interestExpense": "1168000", "operatingIncome": "-11929000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3617001", "reportedCurrency": "USD", "netInterestIncome": "-1168000", "nonInterestIncome": "None", "operatingExpenses": "26565000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "85631000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1707000", "sellingGeneralAndAdministrative": "24858000", "netIncomeFromContinuingOperations": "-13182000" }, "balance": { "goodwill": "7230000", "inventory": "10039000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "172717000", "longTermDebt": "93131000", "shortTermDebt": "6798000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "14810000", "reportedCurrency": "USD", "retainedEarnings": "-210813000", "totalLiabilities": "169128000", "otherCurrentAssets": "4029000", "totalCurrentAssets": "112418000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "48681000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "60299000", "currentAccountsPayable": "24324000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "123152000", "totalShareholderEquity": "3589000", "capitalLeaseObligations": "30021000", "otherCurrentLiabilities": "16391000", "totalCurrentLiabilities": "52215000", "otherNonCurrentLiabilities": "125000", "totalNonCurrentLiabilities": "116913000", "cashAndShortTermInvestments": "49669000", "commonStockSharesOutstanding": "75655231", "intangibleAssetsExcludingGoodwill": "14810000", "cashAndCashEquivalentsAtCarryingValue": "49669000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13182000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "67000", "operatingCashflow": "4186000", "capitalExpenditures": "1755000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-164000", "cashflowFromInvestment": "-1755000", "stockBasedCompensation": "1289000", "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": "1707000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 100267000, "cost_of_revenue": 85631000, "gross_profit": 14636000, "research_and_development": null, "selling_general_admin": 24858000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12014000, "depreciation_amortisation": 1707000, "ebitda": -10307000, "interest_expense": 1168000, "interest_income": null, "other_non_operating": null, "pretax_income": -13182000, "tax_provision": 3617001, "effective_tax_rate": null, "net_income": -13182000, "net_income_continuing_ops": -13182000, "net_income_to_common": -13182000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49669000, "short_term_investments": 0, "net_receivables": 48681000, "inventory": 10039000, "other_current_assets": null, "total_current_assets": 112418000, "net_ppe": null, "goodwill": 7230000, "intangible_assets": 14810000, "goodwill_and_intangibles": 22040000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 60299000, "total_assets": 172717000, "short_term_debt": 6798000, "accounts_payable": 24324000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 52215000, "long_term_debt": 93131000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 116913000, "total_liabilities": 169128000, "total_debt": 99929000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -210813000, "total_equity": 3589000, "shares_outstanding": 75655231, "operating_cash_flow": 4186000, "stock_based_compensation": 1289000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1755000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1755000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -164000, "free_cash_flow": 5941000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12014000", "ebitda": "-10307000", "netIncome": "-13182000", "grossProfit": "14636000", "depreciation": "None", "totalRevenue": "100267000", "costOfRevenue": "85631000", "interestIncome": "None", "incomeBeforeTax": "-13182000", "interestExpense": "1168000", "operatingIncome": "-11929000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3617001", "reportedCurrency": "USD", "netInterestIncome": "-1168000", "nonInterestIncome": "None", "operatingExpenses": "26565000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "85631000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1707000", "sellingGeneralAndAdministrative": "24858000", "netIncomeFromContinuingOperations": "-13182000" }, "balance": { "goodwill": "7230000", "inventory": "10039000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "172717000", "longTermDebt": "93131000", "shortTermDebt": "6798000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "14810000", "reportedCurrency": "USD", "retainedEarnings": "-210813000", "totalLiabilities": "169128000", "otherCurrentAssets": "4029000", "totalCurrentAssets": "112418000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "48681000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "60299000", "currentAccountsPayable": "24324000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "123152000", "totalShareholderEquity": "3589000", "capitalLeaseObligations": "30021000", "otherCurrentLiabilities": "16391000", "totalCurrentLiabilities": "52215000", "otherNonCurrentLiabilities": "125000", "totalNonCurrentLiabilities": "116913000", "cashAndShortTermInvestments": "49669000", "commonStockSharesOutstanding": "75655231", "intangibleAssetsExcludingGoodwill": "14810000", "cashAndCashEquivalentsAtCarryingValue": "49669000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13182000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "67000", "operatingCashflow": "4186000", "capitalExpenditures": "1755000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-164000", "cashflowFromInvestment": "-1755000", "stockBasedCompensation": "1289000", "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": "1707000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:56:08.832269+00:00", "is_restated": false, "income_statement": { "revenue": 99901000, "cost_of_revenue": 85535000, "gross_profit": 14366000, "ebit": -13853000, "ebitda": -12280000, "pretax_income": -16113000, "tax_provision": null, "net_income": -16113000, "net_income_to_common": -16113000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47402000, "total_current_assets": 116425000, "total_assets": 179183000, "short_term_debt": 6749000, "long_term_debt": 91537000, "total_debt": 98286000, "total_liabilities": 163701000, "total_equity": 15482000, "shares_outstanding": 75524823, "goodwill_and_intangibles": 22813000 }, "cash_flow": { "operating_cash_flow": 819000, "capital_expenditure": 402000, "free_cash_flow": 1221000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 185036, "ticker_id": 8583, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:56:08.832269+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13853000", "ebitda": "-12280000", "netIncome": "-16113000", "grossProfit": "14366000", "depreciation": "None", "totalRevenue": "99901000", "costOfRevenue": "85535000", "interestIncome": "None", "incomeBeforeTax": "-16113000", "interestExpense": "2225000", "operatingIncome": "-13853000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-2225000", "nonInterestIncome": "None", "operatingExpenses": "28219000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "85535000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1573000", "sellingGeneralAndAdministrative": "26646000", "netIncomeFromContinuingOperations": "-16113000" }, "balance": { "goodwill": "7230000", "inventory": "10106000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "179183000", "longTermDebt": "91537000", "shortTermDebt": "6749000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "15583000", "reportedCurrency": "USD", "retainedEarnings": "-197631000", "totalLiabilities": "163701000", "otherCurrentAssets": "4057000", "totalCurrentAssets": "116425000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "54860000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "62758000", "currentAccountsPayable": "24572000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "122950000", "totalShareholderEquity": "15482000", "capitalLeaseObligations": "31413000", "otherCurrentLiabilities": "14054000", "totalCurrentLiabilities": "46757000", "otherNonCurrentLiabilities": "133000", "totalNonCurrentLiabilities": "116944000", "cashAndShortTermInvestments": "47402000", "commonStockSharesOutstanding": "75524823", "intangibleAssetsExcludingGoodwill": "15583000", "cashAndCashEquivalentsAtCarryingValue": "47402000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16113000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "1216000", "operatingCashflow": "819000", "capitalExpenditures": "402000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-243000", "cashflowFromInvestment": "10402000", "stockBasedCompensation": "2389000", "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": "1573000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 99901000, "cost_of_revenue": 85535000, "gross_profit": 14366000, "research_and_development": null, "selling_general_admin": 26646000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13853000, "depreciation_amortisation": 1573000, "ebitda": -12280000, "interest_expense": 2225000, "interest_income": null, "other_non_operating": null, "pretax_income": -16113000, "tax_provision": null, "effective_tax_rate": null, "net_income": -16113000, "net_income_continuing_ops": -16113000, "net_income_to_common": -16113000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47402000, "short_term_investments": 0, "net_receivables": 54860000, "inventory": 10106000, "other_current_assets": null, "total_current_assets": 116425000, "net_ppe": null, "goodwill": 7230000, "intangible_assets": 15583000, "goodwill_and_intangibles": 22813000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 62758000, "total_assets": 179183000, "short_term_debt": 6749000, "accounts_payable": 24572000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 46757000, "long_term_debt": 91537000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 116944000, "total_liabilities": 163701000, "total_debt": 98286000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -197631000, "total_equity": 15482000, "shares_outstanding": 75524823, "operating_cash_flow": 819000, "stock_based_compensation": 2389000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 402000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 10402000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -243000, "free_cash_flow": 1221000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13853000", "ebitda": "-12280000", "netIncome": "-16113000", "grossProfit": "14366000", "depreciation": "None", "totalRevenue": "99901000", "costOfRevenue": "85535000", "interestIncome": "None", "incomeBeforeTax": "-16113000", "interestExpense": "2225000", "operatingIncome": "-13853000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-2225000", "nonInterestIncome": "None", "operatingExpenses": "28219000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "85535000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1573000", "sellingGeneralAndAdministrative": "26646000", "netIncomeFromContinuingOperations": "-16113000" }, "balance": { "goodwill": "7230000", "inventory": "10106000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "179183000", "longTermDebt": "91537000", "shortTermDebt": "6749000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "15583000", "reportedCurrency": "USD", "retainedEarnings": "-197631000", "totalLiabilities": "163701000", "otherCurrentAssets": "4057000", "totalCurrentAssets": "116425000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "54860000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "62758000", "currentAccountsPayable": "24572000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "122950000", "totalShareholderEquity": "15482000", "capitalLeaseObligations": "31413000", "otherCurrentLiabilities": "14054000", "totalCurrentLiabilities": "46757000", "otherNonCurrentLiabilities": "133000", "totalNonCurrentLiabilities": "116944000", "cashAndShortTermInvestments": "47402000", "commonStockSharesOutstanding": "75524823", "intangibleAssetsExcludingGoodwill": "15583000", "cashAndCashEquivalentsAtCarryingValue": "47402000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16113000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "1216000", "operatingCashflow": "819000", "capitalExpenditures": "402000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-243000", "cashflowFromInvestment": "10402000", "stockBasedCompensation": "2389000", "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": "1573000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:56:08.832269+00:00", "is_restated": false, "income_statement": { "revenue": 98578000, "cost_of_revenue": 85552000, "gross_profit": 13026000, "ebit": -16364000, "ebitda": -14846000, "pretax_income": -15479000, "tax_provision": -2800000, "net_income": -15479000, "net_income_to_common": -15479000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36424000, "total_current_assets": 116209000, "total_assets": 179602000, "short_term_debt": 13083000, "long_term_debt": 89950000, "total_debt": 103033000, "total_liabilities": 150396000, "total_equity": 29206000, "shares_outstanding": 74748365, "goodwill_and_intangibles": 23587000 }, "cash_flow": { "operating_cash_flow": -15660000, "capital_expenditure": 1826000, "free_cash_flow": -13834000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 185037, "ticker_id": 8583, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:56:08.832269+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16364000", "ebitda": "-14846000", "netIncome": "-15479000", "grossProfit": "13026000", "depreciation": "None", "totalRevenue": "98578000", "costOfRevenue": "85552000", "interestIncome": "None", "incomeBeforeTax": "-15479000", "interestExpense": "2118000", "operatingIncome": "-16364000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-2800000", "reportedCurrency": "USD", "netInterestIncome": "-2118000", "nonInterestIncome": "None", "operatingExpenses": "29390000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "85552000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1518000", "sellingGeneralAndAdministrative": "27872000", "netIncomeFromContinuingOperations": "-15479000" }, "balance": { "goodwill": "7230000", "inventory": "11322000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "179602000", "longTermDebt": "89950000", "shortTermDebt": "13083000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "16357000", "reportedCurrency": "USD", "retainedEarnings": "-181518000", "totalLiabilities": "150396000", "otherCurrentAssets": "4157000", "totalCurrentAssets": "116209000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "9939000", "currentNetReceivables": "54367000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "63393000", "currentAccountsPayable": "15750000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "127568000", "totalShareholderEquity": "29206000", "capitalLeaseObligations": "31056000", "otherCurrentLiabilities": "5408000", "totalCurrentLiabilities": "35102000", "otherNonCurrentLiabilities": "179000", "totalNonCurrentLiabilities": "115294000", "cashAndShortTermInvestments": "36424000", "commonStockSharesOutstanding": "74748365", "intangibleAssetsExcludingGoodwill": "16357000", "cashAndCashEquivalentsAtCarryingValue": "36424000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12679000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "232000", "operatingCashflow": "-15660000", "capitalExpenditures": "1826000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2147000", "cashflowFromInvestment": "18176000", "stockBasedCompensation": "3387000", "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": "1518000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 98578000, "cost_of_revenue": 85552000, "gross_profit": 13026000, "research_and_development": null, "selling_general_admin": 27872000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16364000, "depreciation_amortisation": 1518000, "ebitda": -14846000, "interest_expense": 2118000, "interest_income": null, "other_non_operating": null, "pretax_income": -15479000, "tax_provision": -2800000, "effective_tax_rate": null, "net_income": -15479000, "net_income_continuing_ops": -15479000, "net_income_to_common": -15479000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36424000, "short_term_investments": 9939000, "net_receivables": 54367000, "inventory": 11322000, "other_current_assets": null, "total_current_assets": 116209000, "net_ppe": null, "goodwill": 7230000, "intangible_assets": 16357000, "goodwill_and_intangibles": 23587000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 63393000, "total_assets": 179602000, "short_term_debt": 13083000, "accounts_payable": 15750000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 35102000, "long_term_debt": 89950000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 115294000, "total_liabilities": 150396000, "total_debt": 103033000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -181518000, "total_equity": 29206000, "shares_outstanding": 74748365, "operating_cash_flow": -15660000, "stock_based_compensation": 3387000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1826000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 18176000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2147000, "free_cash_flow": -13834000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16364000", "ebitda": "-14846000", "netIncome": "-15479000", "grossProfit": "13026000", "depreciation": "None", "totalRevenue": "98578000", "costOfRevenue": "85552000", "interestIncome": "None", "incomeBeforeTax": "-15479000", "interestExpense": "2118000", "operatingIncome": "-16364000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-2800000", "reportedCurrency": "USD", "netInterestIncome": "-2118000", "nonInterestIncome": "None", "operatingExpenses": "29390000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "85552000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1518000", "sellingGeneralAndAdministrative": "27872000", "netIncomeFromContinuingOperations": "-15479000" }, "balance": { "goodwill": "7230000", "inventory": "11322000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "179602000", "longTermDebt": "89950000", "shortTermDebt": "13083000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "16357000", "reportedCurrency": "USD", "retainedEarnings": "-181518000", "totalLiabilities": "150396000", "otherCurrentAssets": "4157000", "totalCurrentAssets": "116209000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "9939000", "currentNetReceivables": "54367000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "63393000", "currentAccountsPayable": "15750000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "127568000", "totalShareholderEquity": "29206000", "capitalLeaseObligations": "31056000", "otherCurrentLiabilities": "5408000", "totalCurrentLiabilities": "35102000", "otherNonCurrentLiabilities": "179000", "totalNonCurrentLiabilities": "115294000", "cashAndShortTermInvestments": "36424000", "commonStockSharesOutstanding": "74748365", "intangibleAssetsExcludingGoodwill": "16357000", "cashAndCashEquivalentsAtCarryingValue": "36424000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12679000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "232000", "operatingCashflow": "-15660000", "capitalExpenditures": "1826000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2147000", "cashflowFromInvestment": "18176000", "stockBasedCompensation": "3387000", "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": "1518000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:56:08.832269+00:00", "is_restated": false, "income_statement": { "revenue": 94666000, "cost_of_revenue": 82697000, "gross_profit": 11969000, "ebit": -17972000, "ebitda": -16483000, "pretax_income": -19889000, "tax_provision": -314000, "net_income": -19889000, "net_income_to_common": -19889000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36055000, "total_current_assets": 141192000, "total_assets": 204532000, "short_term_debt": 6390000, "long_term_debt": 88385000, "total_debt": 94775000, "total_liabilities": 163236000, "total_equity": 41296000, "shares_outstanding": 74234287, "goodwill_and_intangibles": 24361000 }, "cash_flow": { "operating_cash_flow": -15883000, "capital_expenditure": 609999, "free_cash_flow": -15273001, "dividends_paid": 13000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 185038, "ticker_id": 8583, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:56:08.832269+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-17972000", "ebitda": "-16483000", "netIncome": "-19889000", "grossProfit": "11969000", "depreciation": "None", "totalRevenue": "94666000", "costOfRevenue": "82697000", "interestIncome": "None", "incomeBeforeTax": "-19889000", "interestExpense": "1985000", "operatingIncome": "-17972000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-314000", "reportedCurrency": "USD", "netInterestIncome": "-1985000", "nonInterestIncome": "None", "operatingExpenses": "29941000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "82697000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1489000", "sellingGeneralAndAdministrative": "28452000", "netIncomeFromContinuingOperations": "-19889000" }, "balance": { "goodwill": "7230000", "inventory": "11554000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "204532000", "longTermDebt": "88385000", "shortTermDebt": "6390000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "17131000", "reportedCurrency": "USD", "retainedEarnings": "-166039000", "totalLiabilities": "163236000", "otherCurrentAssets": "4678000", "totalCurrentAssets": "141192000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "29777000", "currentNetReceivables": "59128000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "63340000", "currentAccountsPayable": "21015000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "119835000", "totalShareholderEquity": "41296000", "capitalLeaseObligations": "31450000", "otherCurrentLiabilities": "17399000", "totalCurrentLiabilities": "45768000", "otherNonCurrentLiabilities": "273000", "totalNonCurrentLiabilities": "117468000", "cashAndShortTermInvestments": "36055000", "commonStockSharesOutstanding": "74234287", "intangibleAssetsExcludingGoodwill": "17131000", "cashAndCashEquivalentsAtCarryingValue": "36055000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16271999", "profitLoss": "None", "dividendPayout": "13000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "2124000", "operatingCashflow": "-15883000", "capitalExpenditures": "609999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-938000", "cashflowFromInvestment": "19388000", "stockBasedCompensation": "4087000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1489000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 94666000, "cost_of_revenue": 82697000, "gross_profit": 11969000, "research_and_development": null, "selling_general_admin": 28452000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -17972000, "depreciation_amortisation": 1489000, "ebitda": -16483000, "interest_expense": 1985000, "interest_income": null, "other_non_operating": null, "pretax_income": -19889000, "tax_provision": -314000, "effective_tax_rate": null, "net_income": -19889000, "net_income_continuing_ops": -19889000, "net_income_to_common": -19889000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36055000, "short_term_investments": 29777000, "net_receivables": 59128000, "inventory": 11554000, "other_current_assets": null, "total_current_assets": 141192000, "net_ppe": null, "goodwill": 7230000, "intangible_assets": 17131000, "goodwill_and_intangibles": 24361000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 63340000, "total_assets": 204532000, "short_term_debt": 6390000, "accounts_payable": 21015000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 45768000, "long_term_debt": 88385000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 117468000, "total_liabilities": 163236000, "total_debt": 94775000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -166039000, "total_equity": 41296000, "shares_outstanding": 74234287, "operating_cash_flow": -15883000, "stock_based_compensation": 4087000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 609999, "acquisitions": null, "other_investing": null, "investing_cash_flow": 19388000, "dividends_paid": 13000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -938000, "free_cash_flow": -15273001, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-17972000", "ebitda": "-16483000", "netIncome": "-19889000", "grossProfit": "11969000", "depreciation": "None", "totalRevenue": "94666000", "costOfRevenue": "82697000", "interestIncome": "None", "incomeBeforeTax": "-19889000", "interestExpense": "1985000", "operatingIncome": "-17972000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-314000", "reportedCurrency": "USD", "netInterestIncome": "-1985000", "nonInterestIncome": "None", "operatingExpenses": "29941000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "82697000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1489000", "sellingGeneralAndAdministrative": "28452000", "netIncomeFromContinuingOperations": "-19889000" }, "balance": { "goodwill": "7230000", "inventory": "11554000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "204532000", "longTermDebt": "88385000", "shortTermDebt": "6390000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "17131000", "reportedCurrency": "USD", "retainedEarnings": "-166039000", "totalLiabilities": "163236000", "otherCurrentAssets": "4678000", "totalCurrentAssets": "141192000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "29777000", "currentNetReceivables": "59128000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "63340000", "currentAccountsPayable": "21015000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "119835000", "totalShareholderEquity": "41296000", "capitalLeaseObligations": "31450000", "otherCurrentLiabilities": "17399000", "totalCurrentLiabilities": "45768000", "otherNonCurrentLiabilities": "273000", "totalNonCurrentLiabilities": "117468000", "cashAndShortTermInvestments": "36055000", "commonStockSharesOutstanding": "74234287", "intangibleAssetsExcludingGoodwill": "17131000", "cashAndCashEquivalentsAtCarryingValue": "36055000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16271999", "profitLoss": "None", "dividendPayout": "13000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "2124000", "operatingCashflow": "-15883000", "capitalExpenditures": "609999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-938000", "cashflowFromInvestment": "19388000", "stockBasedCompensation": "4087000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1489000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:56:08.832269+00:00", "is_restated": false, "income_statement": { "revenue": 85788000, "cost_of_revenue": 71409000, "gross_profit": 14379000, "ebit": -15400000, "ebitda": -13823000, "pretax_income": -19068000, "tax_provision": -314000, "net_income": -18754000, "net_income_to_common": -18754000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33488000, "total_current_assets": 143493000, "total_assets": 209240000, "short_term_debt": 6363000, "long_term_debt": 86826000, "total_debt": 93189000, "total_liabilities": 152215000, "total_equity": 57025000, "shares_outstanding": 73469101, "goodwill_and_intangibles": 25134000 }, "cash_flow": { "operating_cash_flow": -3893000, "capital_expenditure": 861000, "free_cash_flow": -3032000, "dividends_paid": 13000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 185039, "ticker_id": 8583, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:56:08.832269+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-15400000", "ebitda": "-13823000", "netIncome": "-18754000", "grossProfit": "14379000", "depreciation": "None", "totalRevenue": "85788000", "costOfRevenue": "71409000", "interestIncome": "None", "incomeBeforeTax": "-19068000", "interestExpense": "1941000", "operatingIncome": "-15288000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-314000", "reportedCurrency": "USD", "netInterestIncome": "-1941000", "nonInterestIncome": "None", "operatingExpenses": "29667000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "71409000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1577000", "sellingGeneralAndAdministrative": "28090000", "netIncomeFromContinuingOperations": "-18754000" }, "balance": { "goodwill": "7230000", "inventory": "13678000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "209240000", "longTermDebt": "86826000", "shortTermDebt": "6363000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "17904000", "reportedCurrency": "USD", "retainedEarnings": "-146150000", "totalLiabilities": "152215000", "otherCurrentAssets": "4049000", "totalCurrentAssets": "143493000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "49367000", "currentNetReceivables": "42911000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "65747000", "currentAccountsPayable": "14429000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "119675000", "totalShareholderEquity": "57025000", "capitalLeaseObligations": "32849000", "otherCurrentLiabilities": "13451000", "totalCurrentLiabilities": "34788000", "otherNonCurrentLiabilities": "365000", "totalNonCurrentLiabilities": "117427000", "cashAndShortTermInvestments": "33488000", "commonStockSharesOutstanding": "73469101", "intangibleAssetsExcludingGoodwill": "17904000", "cashAndCashEquivalentsAtCarryingValue": "33488000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18754000", "profitLoss": "None", "dividendPayout": "13000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1472000", "operatingCashflow": "-3893000", "capitalExpenditures": "861000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1781000", "cashflowFromInvestment": "11627000", "stockBasedCompensation": "4079000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1577000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 85788000, "cost_of_revenue": 71409000, "gross_profit": 14379000, "research_and_development": null, "selling_general_admin": 28090000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15400000, "depreciation_amortisation": 1577000, "ebitda": -13823000, "interest_expense": 1941000, "interest_income": null, "other_non_operating": null, "pretax_income": -19068000, "tax_provision": -314000, "effective_tax_rate": null, "net_income": -18754000, "net_income_continuing_ops": -18754000, "net_income_to_common": -18754000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33488000, "short_term_investments": 49367000, "net_receivables": 42911000, "inventory": 13678000, "other_current_assets": null, "total_current_assets": 143493000, "net_ppe": null, "goodwill": 7230000, "intangible_assets": 17904000, "goodwill_and_intangibles": 25134000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 65747000, "total_assets": 209240000, "short_term_debt": 6363000, "accounts_payable": 14429000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 34788000, "long_term_debt": 86826000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 117427000, "total_liabilities": 152215000, "total_debt": 93189000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -146150000, "total_equity": 57025000, "shares_outstanding": 73469101, "operating_cash_flow": -3893000, "stock_based_compensation": 4079000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 861000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 11627000, "dividends_paid": 13000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1781000, "free_cash_flow": -3032000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-15400000", "ebitda": "-13823000", "netIncome": "-18754000", "grossProfit": "14379000", "depreciation": "None", "totalRevenue": "85788000", "costOfRevenue": "71409000", "interestIncome": "None", "incomeBeforeTax": "-19068000", "interestExpense": "1941000", "operatingIncome": "-15288000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-314000", "reportedCurrency": "USD", "netInterestIncome": "-1941000", "nonInterestIncome": "None", "operatingExpenses": "29667000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "71409000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1577000", "sellingGeneralAndAdministrative": "28090000", "netIncomeFromContinuingOperations": "-18754000" }, "balance": { "goodwill": "7230000", "inventory": "13678000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "209240000", "longTermDebt": "86826000", "shortTermDebt": "6363000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "17904000", "reportedCurrency": "USD", "retainedEarnings": "-146150000", "totalLiabilities": "152215000", "otherCurrentAssets": "4049000", "totalCurrentAssets": "143493000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "49367000", "currentNetReceivables": "42911000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "65747000", "currentAccountsPayable": "14429000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "119675000", "totalShareholderEquity": "57025000", "capitalLeaseObligations": "32849000", "otherCurrentLiabilities": "13451000", "totalCurrentLiabilities": "34788000", "otherNonCurrentLiabilities": "365000", "totalNonCurrentLiabilities": "117427000", "cashAndShortTermInvestments": "33488000", "commonStockSharesOutstanding": "73469101", "intangibleAssetsExcludingGoodwill": "17904000", "cashAndCashEquivalentsAtCarryingValue": "33488000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18754000", "profitLoss": "None", "dividendPayout": "13000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1472000", "operatingCashflow": "-3893000", "capitalExpenditures": "861000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1781000", "cashflowFromInvestment": "11627000", "stockBasedCompensation": "4079000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1577000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:56:08.832269+00:00", "is_restated": false, "income_statement": { "revenue": 82035000, "cost_of_revenue": 66057000, "gross_profit": 15978000, "ebit": -13884000, "ebitda": -12186000, "pretax_income": -17284000, "tax_provision": 135000, "net_income": -17419000, "net_income_to_common": -17419000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27535000, "total_current_assets": 152682000, "total_assets": 218353000, "short_term_debt": 6079000, "long_term_debt": 85254000, "total_debt": 91333000, "total_liabilities": 146504000, "total_equity": 71849000, "shares_outstanding": 73469101, "goodwill_and_intangibles": 25791000 }, "cash_flow": { "operating_cash_flow": -8310000, "capital_expenditure": 930000, "free_cash_flow": -7380000, "dividends_paid": 13000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 185041, "ticker_id": 8583, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:56:08.832269+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13884000", "ebitda": "-12186000", "netIncome": "-17419000", "grossProfit": "15978000", "depreciation": "None", "totalRevenue": "82035000", "costOfRevenue": "66057000", "interestIncome": "940000", "incomeBeforeTax": "-17284000", "interestExpense": "2695000", "operatingIncome": "-13925000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "135000", "reportedCurrency": "USD", "netInterestIncome": "-1755000", "nonInterestIncome": "None", "operatingExpenses": "29903000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "66057000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1698000", "sellingGeneralAndAdministrative": "28205000", "netIncomeFromContinuingOperations": "-17419000" }, "balance": { "goodwill": "7230000", "inventory": "12174000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "218353000", "longTermDebt": "85254000", "shortTermDebt": "6079000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "18561000", "reportedCurrency": "USD", "retainedEarnings": "-127396000", "totalLiabilities": "146504000", "otherCurrentAssets": "4190000", "totalCurrentAssets": "152682000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "59877000", "currentNetReceivables": "48906000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "65671000", "currentAccountsPayable": "13333000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "117347000", "totalShareholderEquity": "71849000", "capitalLeaseObligations": "32093000", "otherCurrentLiabilities": "12433000", "totalCurrentLiabilities": "32390000", "otherNonCurrentLiabilities": "459000", "totalNonCurrentLiabilities": "114113999", "cashAndShortTermInvestments": "27535000", "commonStockSharesOutstanding": "73469101", "intangibleAssetsExcludingGoodwill": "18561000", "cashAndCashEquivalentsAtCarryingValue": "27535000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17419000", "profitLoss": "None", "dividendPayout": "13000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-6000", "operatingCashflow": "-8310000", "capitalExpenditures": "930000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-756000", "cashflowFromInvestment": "7709000", "stockBasedCompensation": "4659000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1698000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 82035000, "cost_of_revenue": 66057000, "gross_profit": 15978000, "research_and_development": null, "selling_general_admin": 28205000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13884000, "depreciation_amortisation": 1698000, "ebitda": -12186000, "interest_expense": 2695000, "interest_income": null, "other_non_operating": null, "pretax_income": -17284000, "tax_provision": 135000, "effective_tax_rate": null, "net_income": -17419000, "net_income_continuing_ops": -17419000, "net_income_to_common": -17419000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27535000, "short_term_investments": 59877000, "net_receivables": 48906000, "inventory": 12174000, "other_current_assets": null, "total_current_assets": 152682000, "net_ppe": null, "goodwill": 7230000, "intangible_assets": 18561000, "goodwill_and_intangibles": 25791000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 65671000, "total_assets": 218353000, "short_term_debt": 6079000, "accounts_payable": 13333000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 32390000, "long_term_debt": 85254000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 114113999, "total_liabilities": 146504000, "total_debt": 91333000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -127396000, "total_equity": 71849000, "shares_outstanding": 73469101, "operating_cash_flow": -8310000, "stock_based_compensation": 4659000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 930000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 7709000, "dividends_paid": 13000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -756000, "free_cash_flow": -7380000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13884000", "ebitda": "-12186000", "netIncome": "-17419000", "grossProfit": "15978000", "depreciation": "None", "totalRevenue": "82035000", "costOfRevenue": "66057000", "interestIncome": "940000", "incomeBeforeTax": "-17284000", "interestExpense": "2695000", "operatingIncome": "-13925000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "135000", "reportedCurrency": "USD", "netInterestIncome": "-1755000", "nonInterestIncome": "None", "operatingExpenses": "29903000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "66057000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1698000", "sellingGeneralAndAdministrative": "28205000", "netIncomeFromContinuingOperations": "-17419000" }, "balance": { "goodwill": "7230000", "inventory": "12174000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "218353000", "longTermDebt": "85254000", "shortTermDebt": "6079000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "18561000", "reportedCurrency": "USD", "retainedEarnings": "-127396000", "totalLiabilities": "146504000", "otherCurrentAssets": "4190000", "totalCurrentAssets": "152682000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "59877000", "currentNetReceivables": "48906000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "65671000", "currentAccountsPayable": "13333000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "117347000", "totalShareholderEquity": "71849000", "capitalLeaseObligations": "32093000", "otherCurrentLiabilities": "12433000", "totalCurrentLiabilities": "32390000", "otherNonCurrentLiabilities": "459000", "totalNonCurrentLiabilities": "114113999", "cashAndShortTermInvestments": "27535000", "commonStockSharesOutstanding": "73469101", "intangibleAssetsExcludingGoodwill": "18561000", "cashAndCashEquivalentsAtCarryingValue": "27535000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17419000", "profitLoss": "None", "dividendPayout": "13000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-6000", "operatingCashflow": "-8310000", "capitalExpenditures": "930000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-756000", "cashflowFromInvestment": "7709000", "stockBasedCompensation": "4659000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1698000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:56:08.832269+00:00", "is_restated": false, "income_statement": { "revenue": 80224000, "cost_of_revenue": 65107000, "gross_profit": 15117000, "ebit": -14883000, "ebitda": -13554000, "pretax_income": -16798000, "tax_provision": 99000, "net_income": -16897000, "net_income_to_common": -16897000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28892000, "total_current_assets": 104071000, "total_assets": 229959000, "short_term_debt": 6001000, "long_term_debt": 83688000, "total_debt": 89689000, "total_liabilities": 145237000, "total_equity": 84722000, "shares_outstanding": 74119910, "goodwill_and_intangibles": 26574000 }, "cash_flow": { "operating_cash_flow": -8660000, "capital_expenditure": 937000, "free_cash_flow": -7723000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 185042, "ticker_id": 8583, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:56:08.832269+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14883000", "ebitda": "-13554000", "netIncome": "-16897000", "grossProfit": "15117000", "depreciation": "None", "totalRevenue": "80224000", "costOfRevenue": "65107000", "interestIncome": "1034000", "incomeBeforeTax": "-16798000", "interestExpense": "2672000", "operatingIncome": "-14938000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "99000", "reportedCurrency": "USD", "netInterestIncome": "-1638000", "nonInterestIncome": "None", "operatingExpenses": "30055000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "812000", "costofGoodsAndServicesSold": "65107000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1329000", "sellingGeneralAndAdministrative": "28726000", "netIncomeFromContinuingOperations": "-16897000" }, "balance": { "goodwill": "7230000", "inventory": "12168000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "229959000", "longTermDebt": "83688000", "shortTermDebt": "6001000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "19344000", "reportedCurrency": "USD", "retainedEarnings": "-109977000", "totalLiabilities": "145237000", "otherCurrentAssets": "5827000", "totalCurrentAssets": "104071000", "currentLongTermDebt": "None", "longTermInvestments": "58944000", "shortTermInvestments": "10291000", "currentNetReceivables": "46893000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "125888000", "currentAccountsPayable": "13123000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10772000", "shortLongTermDebtTotal": "116336000", "totalShareholderEquity": "84722000", "capitalLeaseObligations": "32648000", "otherCurrentLiabilities": "13516000", "totalCurrentLiabilities": "33506000", "otherNonCurrentLiabilities": "553000", "totalNonCurrentLiabilities": "111731000", "cashAndShortTermInvestments": "28892000", "commonStockSharesOutstanding": "74119910", "intangibleAssetsExcludingGoodwill": "19344000", "cashAndCashEquivalentsAtCarryingValue": "28892000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16897000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1914000", "operatingCashflow": "-8660000", "capitalExpenditures": "937000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2601000", "cashflowFromInvestment": "24903000", "stockBasedCompensation": "4107000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-894000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1329000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 80224000, "cost_of_revenue": 65107000, "gross_profit": 15117000, "research_and_development": null, "selling_general_admin": 28726000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14883000, "depreciation_amortisation": 1329000, "ebitda": -13554000, "interest_expense": 2672000, "interest_income": null, "other_non_operating": null, "pretax_income": -16798000, "tax_provision": 99000, "effective_tax_rate": null, "net_income": -16897000, "net_income_continuing_ops": -16897000, "net_income_to_common": -16897000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28892000, "short_term_investments": 10291000, "net_receivables": 46893000, "inventory": 12168000, "other_current_assets": null, "total_current_assets": 104071000, "net_ppe": null, "goodwill": 7230000, "intangible_assets": 19344000, "goodwill_and_intangibles": 26574000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 125888000, "total_assets": 229959000, "short_term_debt": 6001000, "accounts_payable": 13123000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 33506000, "long_term_debt": 83688000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 111731000, "total_liabilities": 145237000, "total_debt": 89689000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -109977000, "total_equity": 84722000, "shares_outstanding": 74119910, "operating_cash_flow": -8660000, "stock_based_compensation": 4107000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 937000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 24903000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2601000, "free_cash_flow": -7723000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14883000", "ebitda": "-13554000", "netIncome": "-16897000", "grossProfit": "15117000", "depreciation": "None", "totalRevenue": "80224000", "costOfRevenue": "65107000", "interestIncome": "1034000", "incomeBeforeTax": "-16798000", "interestExpense": "2672000", "operatingIncome": "-14938000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "99000", "reportedCurrency": "USD", "netInterestIncome": "-1638000", "nonInterestIncome": "None", "operatingExpenses": "30055000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "812000", "costofGoodsAndServicesSold": "65107000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1329000", "sellingGeneralAndAdministrative": "28726000", "netIncomeFromContinuingOperations": "-16897000" }, "balance": { "goodwill": "7230000", "inventory": "12168000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "229959000", "longTermDebt": "83688000", "shortTermDebt": "6001000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "19344000", "reportedCurrency": "USD", "retainedEarnings": "-109977000", "totalLiabilities": "145237000", "otherCurrentAssets": "5827000", "totalCurrentAssets": "104071000", "currentLongTermDebt": "None", "longTermInvestments": "58944000", "shortTermInvestments": "10291000", "currentNetReceivables": "46893000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "125888000", "currentAccountsPayable": "13123000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10772000", "shortLongTermDebtTotal": "116336000", "totalShareholderEquity": "84722000", "capitalLeaseObligations": "32648000", "otherCurrentLiabilities": "13516000", "totalCurrentLiabilities": "33506000", "otherNonCurrentLiabilities": "553000", "totalNonCurrentLiabilities": "111731000", "cashAndShortTermInvestments": "28892000", "commonStockSharesOutstanding": "74119910", "intangibleAssetsExcludingGoodwill": "19344000", "cashAndCashEquivalentsAtCarryingValue": "28892000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16897000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1914000", "operatingCashflow": "-8660000", "capitalExpenditures": "937000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2601000", "cashflowFromInvestment": "24903000", "stockBasedCompensation": "4107000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-894000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1329000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }