{ "ticker": { "uuid": "5657b1f1-4738-46a7-9d9c-f17cb08a1ac5", "symbol": "ALTI", "name": "Alvarium Tiedemann Holdings Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Asset Management", "page_url": "https://sharemaestro.com/factors/ticker/5657b1f1-4738-46a7-9d9c-f17cb08a1ac5/", "api_url": "https://sharemaestro.com/factors/api/tickers/5657b1f1-4738-46a7-9d9c-f17cb08a1ac5/" }, "ticker_metadata": { "id": 4742, "uuid": "5657b1f1-4738-46a7-9d9c-f17cb08a1ac5", "symbol": "ALTI", "name": "Alvarium Tiedemann Holdings Inc.", "asset_type": "equity", "market_cap": 500339000, "stock_exchange_id": 2, "industry": "Asset Management", "sector": "Financial Services", "description": "Alvarium Tiedemann Holdings, Inc. is a wealth and asset manager in the United States and internationally. The company is headquartered in New York, New York.", "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": "5657b1f1-4738-46a7-9d9c-f17cb08a1ac5", "symbol": "ALTI", "name": "Alvarium Tiedemann Holdings Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Asset Management", "page_url": "https://sharemaestro.com/factors/ticker/5657b1f1-4738-46a7-9d9c-f17cb08a1ac5/", "api_url": "https://sharemaestro.com/factors/api/tickers/5657b1f1-4738-46a7-9d9c-f17cb08a1ac5/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.37, "value": 0.73, "quality": 0.08, "momentum": 0.17, "coverage": 0.818, "confidence": 0.818, "delta": null }, "headline_factors": { "price": 2.98, "market_cap": 297607325.4, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.1841, "piotroski_f_score": 3, "momentum_12_1": 0.0632, "volatility_252d": 0.489 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:00.850725+00:00", "batch_id": "" }, "size": { "price_close": 2.98, "market_cap": 297607325.4, "market_cap_usd": 297607325.4, "enterprise_value": 279294325.4, "shares_outstanding": 99868230, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.481, "ptbv_ratio": null, "ps_ratio": 1.0912, "pcf_ratio": null, "pfcf_ratio": -19.6739, "ev_ebitda": null, "ev_ebit": -2.7158, "ev_sales": 1.0241, "ev_fcf": -18.4633, "earnings_yield": null, "fcf_yield": -0.0542, "price_to_sales": 1.0912, "price_to_book": 0.481, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.9765 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.431, "operating_margin": -0.3771, "net_margin": -0.4177, "ebitda_margin": -0.3081, "fcf_margin": -0.0555, "roe": -0.1841, "roa": -0.1001, "roic": -0.1285, "roc_greenblatt": null, "asset_turnover": 0.2396, "cash_conversion": 0.1328, "accruals_ratio": -0.0861, "sbc_to_revenue": -0.0515, "piotroski_f_score": 3, "altman_z_score": 0.2065, "earnings_stability_5y": 1.1415, "revenue_stability_5y": 0.6302, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1033, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.4133, "net_debt_to_ebitda": 0.2179, "debt_to_assets": 0.0188, "interest_coverage": -360.8491, "current_ratio": 11.6614, "quick_ratio": 11.6614, "net_debt": -18313000, "local_beta": -0.0002, "volatility_252d": 0.489, "volatility_60d": 1.0706, "max_drawdown_12m": -0.4202, "risk_adjusted_momentum": 0.1292 }, "growth": { "revenue_growth_1y": 0.2831, "revenue_growth_3y_cagr": 0.4913, "revenue_growth_5y_cagr": 0.2905, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.2727, "revenue_growth": 0.2831, "earnings_growth": null }, "momentum": { "price_return_1m": -0.23, "price_return_3m": -0.2802, "price_return_6m": -0.3436, "price_return_9m": -0.2802, "price_return_12m": -0.1813, "price_return_12m_ex1m": 0.0632, "momentum_6m": -0.3436, "momentum_12m": -0.1813, "momentum_12_1": 0.0632, "distance_from_52w_high": -0.4202, "distance_from_52w_low": 0, "relative_strength": -0.3393 }, "raw_ttm": { "revenue_ttm": 272725000, "gross_profit_ttm": 117546000, "ebit_ttm": -102842000, "ebitda_ttm": -84039000, "net_income_ttm": -113905000, "eps_diluted_ttm": -1.1406, "operating_cash_flow_ttm": -15957000, "capital_expenditure_ttm": 830000, "fcf_ttm": -15127000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 285000, "cash_and_equivalents": 39715000, "total_current_assets": 74085000, "total_current_liabilities": 6353000, "net_ppe": null, "total_assets": 1138216000, "total_debt": 21402000, "total_equity": 618714000, "net_working_capital": 34370000, "book_value_per_share": 6.1953, "retained_earnings": -410311000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -197190000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 7, "rank_ptbv": 50, "rank_ps": 30, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 19, "rank_earnings_yield": 50, "rank_fcf_yield": 91, "rank_dividend_yield": 60, "rank_shareholder_yield": 60, "rank_total_yield": 60, "rank_roe": 84, "rank_roc": 50, "rank_roic": 89, "rank_gross_margin": 53, "rank_fcf_margin": 89, "rank_piotroski": 86, "rank_accruals": 25, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 17, "rank_momentum_12m": 79, "rank_momentum_12m_ex1m": 59, "rank_relative_strength": 81 }, "composites": { "value_composite": 27, "quality_composite": 92, "momentum_composite": 83, "growth_composite": 19, "yield_composite": 73, "svqf_composite": 37, "vc1_composite": 20, "vc2_composite": 24, "vc3_composite": 24, "trending_value_composite": null, "overall_composite": 63, "quality_value_composite": 0.2417, "os_score": 0.37, "value_percentile": 0.73, "quality_percentile": 0.08, "momentum_percentile": 0.17, "factor_coverage": 0.818, "signal_confidence": 0.818, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 40, "small_cap_core_rank": 30, "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": 195, "ticker_id": 4742, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:00.850725+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.98, "market_cap": 297607325.4, "market_cap_usd": 297607325.4, "enterprise_value": 279294325.4, "shares_outstanding": 99868230, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.48100952, "ptbv_ratio": null, "ps_ratio": 1.09123595, "pcf_ratio": null, "pfcf_ratio": -19.67391587, "ev_ebitda": null, "ev_ebit": -2.71576132, "ev_sales": 1.02408773, "ev_fcf": -18.46329909, "earnings_yield": null, "fcf_yield": -0.0541615, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.43100559, "operating_margin": -0.37709048, "net_margin": -0.41765515, "ebitda_margin": -0.30814557, "fcf_margin": -0.05546613, "roe": -0.1840996, "roa": -0.10007327, "roic": -0.12846664, "roc_greenblatt": null, "asset_turnover": 0.23960742, "cash_conversion": 0.13280365, "accruals_ratio": -0.08605397, "sbc_to_revenue": -0.05150243, "debt_to_equity": 0.41326364, "net_debt_to_ebitda": 0.21791073, "debt_to_assets": 0.01880311, "interest_coverage": -360.84912281, "current_ratio": 11.6614198, "quick_ratio": 11.6614198, "net_debt": -18313000, "revenue_growth_1y": 0.28309778, "revenue_growth_3y_cagr": 0.49130229, "revenue_growth_5y_cagr": 0.29052401, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.2726731, "piotroski_f_score": 3, "altman_z_score": 0.20652578, "earnings_stability_5y": 1.141526, "revenue_stability_5y": 0.630161, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.22997416, "price_return_3m": -0.28019324, "price_return_6m": -0.34361233, "price_return_9m": -0.28019324, "price_return_12m": -0.18131868, "price_return_12m_ex1m": 0.06318681, "distance_from_52w_high": -0.42023346, "distance_from_52w_low": 0, "relative_strength": -0.33925973, "local_beta": -0.0002, "volatility_252d": 0.488972, "volatility_60d": 1.070613, "max_drawdown_12m": -0.42023346, "revenue_ttm": 272725000, "gross_profit_ttm": 117546000, "ebit_ttm": -102842000, "ebitda_ttm": -84039000, "net_income_ttm": -113905000, "eps_diluted_ttm": -1.14055291, "operating_cash_flow_ttm": -15957000, "capital_expenditure_ttm": 830000, "fcf_ttm": -15127000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 285000, "cash_and_equivalents": 39715000, "total_current_assets": 74085000, "total_current_liabilities": 6353000, "net_ppe": null, "total_assets": 1138216000, "total_debt": 21402000, "total_equity": 618714000, "net_working_capital": 34370000, "book_value_per_share": 6.19530355, "retained_earnings": -410311000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -197190000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 50, "rank_pb": 7, "rank_ptbv": 50, "rank_ps": 30, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 19, "rank_earnings_yield": 50, "rank_fcf_yield": 91, "rank_dividend_yield": 60, "rank_shareholder_yield": 60, "rank_total_yield": 60, "rank_roe": 84, "rank_roc": 50, "rank_roic": 89, "rank_gross_margin": 53, "rank_fcf_margin": 89, "rank_piotroski": 86, "rank_accruals": 25, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 17, "rank_momentum_12m": 79, "rank_momentum_12m_ex1m": 59, "rank_relative_strength": 81, "value_composite": 27, "quality_composite": 92, "momentum_composite": 83, "growth_composite": 19, "yield_composite": 73, "svqf_composite": 37, "vc1_composite": 20, "vc2_composite": 24, "vc3_composite": 24, "trending_value_composite": null, "overall_composite": 63, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 40, "small_cap_core_rank": 30, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 2.98, "os": 0.37, "value": 0.73, "quality": 0.08, "momentum": 0.17, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.1841, "momentum_12_1": 0.0632, "complete_fields": { "id": 195, "ticker_id": 4742, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:00.850725+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.98, "market_cap": 297607325.4, "market_cap_usd": 297607325.4, "enterprise_value": 279294325.4, "shares_outstanding": 99868230, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.48100952, "ptbv_ratio": null, "ps_ratio": 1.09123595, "pcf_ratio": null, "pfcf_ratio": -19.67391587, "ev_ebitda": null, "ev_ebit": -2.71576132, "ev_sales": 1.02408773, "ev_fcf": -18.46329909, "earnings_yield": null, "fcf_yield": -0.0541615, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.43100559, "operating_margin": -0.37709048, "net_margin": -0.41765515, "ebitda_margin": -0.30814557, "fcf_margin": -0.05546613, "roe": -0.1840996, "roa": -0.10007327, "roic": -0.12846664, "roc_greenblatt": null, "asset_turnover": 0.23960742, "cash_conversion": 0.13280365, "accruals_ratio": -0.08605397, "sbc_to_revenue": -0.05150243, "debt_to_equity": 0.41326364, "net_debt_to_ebitda": 0.21791073, "debt_to_assets": 0.01880311, "interest_coverage": -360.84912281, "current_ratio": 11.6614198, "quick_ratio": 11.6614198, "net_debt": -18313000, "revenue_growth_1y": 0.28309778, "revenue_growth_3y_cagr": 0.49130229, "revenue_growth_5y_cagr": 0.29052401, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.2726731, "piotroski_f_score": 3, "altman_z_score": 0.20652578, "earnings_stability_5y": 1.141526, "revenue_stability_5y": 0.630161, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.22997416, "price_return_3m": -0.28019324, "price_return_6m": -0.34361233, "price_return_9m": -0.28019324, "price_return_12m": -0.18131868, "price_return_12m_ex1m": 0.06318681, "distance_from_52w_high": -0.42023346, "distance_from_52w_low": 0, "relative_strength": -0.33925973, "local_beta": -0.0002, "volatility_252d": 0.488972, "volatility_60d": 1.070613, "max_drawdown_12m": -0.42023346, "revenue_ttm": 272725000, "gross_profit_ttm": 117546000, "ebit_ttm": -102842000, "ebitda_ttm": -84039000, "net_income_ttm": -113905000, "eps_diluted_ttm": -1.14055291, "operating_cash_flow_ttm": -15957000, "capital_expenditure_ttm": 830000, "fcf_ttm": -15127000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 285000, "cash_and_equivalents": 39715000, "total_current_assets": 74085000, "total_current_liabilities": 6353000, "net_ppe": null, "total_assets": 1138216000, "total_debt": 21402000, "total_equity": 618714000, "net_working_capital": 34370000, "book_value_per_share": 6.19530355, "retained_earnings": -410311000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -197190000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 50, "rank_pb": 7, "rank_ptbv": 50, "rank_ps": 30, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 19, "rank_earnings_yield": 50, "rank_fcf_yield": 91, "rank_dividend_yield": 60, "rank_shareholder_yield": 60, "rank_total_yield": 60, "rank_roe": 84, "rank_roc": 50, "rank_roic": 89, "rank_gross_margin": 53, "rank_fcf_margin": 89, "rank_piotroski": 86, "rank_accruals": 25, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 17, "rank_momentum_12m": 79, "rank_momentum_12m_ex1m": 59, "rank_relative_strength": 81, "value_composite": 27, "quality_composite": 92, "momentum_composite": 83, "growth_composite": 19, "yield_composite": 73, "svqf_composite": 37, "vc1_composite": 20, "vc2_composite": 24, "vc3_composite": 24, "trending_value_composite": null, "overall_composite": 63, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 40, "small_cap_core_rank": 30, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:24:59.518160+00:00", "is_restated": false, "income_statement": { "revenue": 254956000, "cost_of_revenue": 189793000, "gross_profit": 65163000, "ebit": -104782000, "ebitda": -86336000, "pretax_income": -105129000, "tax_provision": 18588000, "net_income": -119699000, "net_income_to_common": -119699000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41158000, "total_current_assets": 106729000, "total_assets": 1176448000, "short_term_debt": 61675000, "long_term_debt": 883000, "total_debt": 62558000, "total_liabilities": 301659000, "total_equity": 600106000, "shares_outstanding": 99868230, "goodwill_and_intangibles": 822123000 }, "cash_flow": { "operating_cash_flow": -51437000, "capital_expenditure": 815000, "free_cash_flow": -50622000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 14015, "ticker_id": 4742, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:24:59.518160+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-104782000", "ebitda": "-86336000", "netIncome": "-119699000", "grossProfit": "65163000", "depreciation": "None", "totalRevenue": "254956000", "costOfRevenue": "189793000", "interestIncome": "1422000", "incomeBeforeTax": "-105129000", "interestExpense": "347000", "operatingIncome": "-73943000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "18588000", "reportedCurrency": "USD", "netInterestIncome": "1075000", "nonInterestIncome": "None", "operatingExpenses": "139106000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "189793000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18446000", "sellingGeneralAndAdministrative": "79982000", "netIncomeFromContinuingOperations": "-123717000" }, "balance": { "goodwill": "385966000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "1176448000", "longTermDebt": "883000", "shortTermDebt": "61675000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "436157000", "reportedCurrency": "USD", "retainedEarnings": "-418015000", "totalLiabilities": "301659000", "otherCurrentAssets": "None", "totalCurrentAssets": "106729000", "currentLongTermDebt": "None", "longTermInvestments": "144334000", "shortTermInvestments": "None", "currentNetReceivables": "65571000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "868939000", "currentAccountsPayable": "48637000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "61675000", "totalShareholderEquity": "600106000", "capitalLeaseObligations": "61675000", "otherCurrentLiabilities": "-48637000", "totalCurrentLiabilities": "61675000", "otherNonCurrentLiabilities": "62436000", "totalNonCurrentLiabilities": "239984000", "cashAndShortTermInvestments": "41158000", "commonStockSharesOutstanding": "99868230", "intangibleAssetsExcludingGoodwill": "436157000", "cashAndCashEquivalentsAtCarryingValue": "41158000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-123717000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-51437000", "capitalExpenditures": "815000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12002000", "cashflowFromInvestment": "13683000", "stockBasedCompensation": "30327000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18446000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 254956000, "cost_of_revenue": 189793000, "gross_profit": 65163000, "research_and_development": null, "selling_general_admin": 79982000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -104782000, "depreciation_amortisation": 18446000, "ebitda": -86336000, "interest_expense": 347000, "interest_income": null, "other_non_operating": null, "pretax_income": -105129000, "tax_provision": 18588000, "effective_tax_rate": null, "net_income": -119699000, "net_income_continuing_ops": -123717000, "net_income_to_common": -119699000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41158000, "short_term_investments": null, "net_receivables": 65571000, "inventory": null, "other_current_assets": null, "total_current_assets": 106729000, "net_ppe": null, "goodwill": 385966000, "intangible_assets": 436157000, "goodwill_and_intangibles": 822123000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 868939000, "total_assets": 1176448000, "short_term_debt": 61675000, "accounts_payable": 48637000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 61675000, "long_term_debt": 883000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 239984000, "total_liabilities": 301659000, "total_debt": 62558000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -418015000, "total_equity": 600106000, "shares_outstanding": 99868230, "operating_cash_flow": -51437000, "stock_based_compensation": 30327000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 815000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 13683000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 12002000, "free_cash_flow": -50622000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-104782000", "ebitda": "-86336000", "netIncome": "-119699000", "grossProfit": "65163000", "depreciation": "None", "totalRevenue": "254956000", "costOfRevenue": "189793000", "interestIncome": "1422000", "incomeBeforeTax": "-105129000", "interestExpense": "347000", "operatingIncome": "-73943000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "18588000", "reportedCurrency": "USD", "netInterestIncome": "1075000", "nonInterestIncome": "None", "operatingExpenses": "139106000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "189793000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18446000", "sellingGeneralAndAdministrative": "79982000", "netIncomeFromContinuingOperations": "-123717000" }, "balance": { "goodwill": "385966000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "1176448000", "longTermDebt": "883000", "shortTermDebt": "61675000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "436157000", "reportedCurrency": "USD", "retainedEarnings": "-418015000", "totalLiabilities": "301659000", "otherCurrentAssets": "None", "totalCurrentAssets": "106729000", "currentLongTermDebt": "None", "longTermInvestments": "144334000", "shortTermInvestments": "None", "currentNetReceivables": "65571000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "868939000", "currentAccountsPayable": "48637000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "61675000", "totalShareholderEquity": "600106000", "capitalLeaseObligations": "61675000", "otherCurrentLiabilities": "-48637000", "totalCurrentLiabilities": "61675000", "otherNonCurrentLiabilities": "62436000", "totalNonCurrentLiabilities": "239984000", "cashAndShortTermInvestments": "41158000", "commonStockSharesOutstanding": "99868230", "intangibleAssetsExcludingGoodwill": "436157000", "cashAndCashEquivalentsAtCarryingValue": "41158000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-123717000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-51437000", "capitalExpenditures": "815000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12002000", "cashflowFromInvestment": "13683000", "stockBasedCompensation": "30327000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18446000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:24:59.518160+00:00", "is_restated": false, "income_statement": { "revenue": 206935000, "cost_of_revenue": 169889000, "gross_profit": 37046000, "ebit": -173292000, "ebitda": -158740000, "pretax_income": -195438000, "tax_provision": -21133000, "net_income": -103034000, "net_income_to_common": -103034000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65494000, "total_current_assets": 143213000, "total_assets": 1255833000, "short_term_debt": 63055000, "long_term_debt": null, "total_debt": 63055000, "total_liabilities": 285638000, "total_equity": 658402000, "shares_outstanding": 79693000, "goodwill_and_intangibles": 847405000 }, "cash_flow": { "operating_cash_flow": -50652000, "capital_expenditure": 7713000, "free_cash_flow": -42939000, "dividends_paid": 6771000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 14020, "ticker_id": 4742, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:24:59.518160+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-173292000", "ebitda": "-158740000", "netIncome": "-103034000", "grossProfit": "37046000", "depreciation": "None", "totalRevenue": "206935000", "costOfRevenue": "169889000", "interestIncome": "5362000", "incomeBeforeTax": "-195438000", "interestExpense": "22146000", "operatingIncome": "-86849000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-21133000", "reportedCurrency": "USD", "netInterestIncome": "-16784000", "nonInterestIncome": "None", "operatingExpenses": "123895000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "169889000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14552000", "sellingGeneralAndAdministrative": "100508000", "netIncomeFromContinuingOperations": "-174305000" }, "balance": { "goodwill": "377842000", "inventory": "None", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1255833000", "longTermDebt": "None", "shortTermDebt": "63055000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "469563000", "reportedCurrency": "USD", "retainedEarnings": "-296561000", "totalLiabilities": "285638000", "otherCurrentAssets": "9116000", "totalCurrentAssets": "143213000", "currentLongTermDebt": "None", "longTermInvestments": "176191000", "shortTermInvestments": "None", "currentNetReceivables": "68603000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1112620000", "currentAccountsPayable": "37532000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "63055000", "totalShareholderEquity": "658402000", "capitalLeaseObligations": "63055000", "otherCurrentLiabilities": "9412000", "totalCurrentLiabilities": "78051000", "otherNonCurrentLiabilities": "66202000", "totalNonCurrentLiabilities": "207587000", "cashAndShortTermInvestments": "65494000", "commonStockSharesOutstanding": "79693000", "intangibleAssetsExcludingGoodwill": "469563000", "cashAndCashEquivalentsAtCarryingValue": "65494000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-174305000", "profitLoss": "None", "dividendPayout": "6771000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-50652000", "capitalExpenditures": "7713000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "174259000", "cashflowFromInvestment": "-75685000", "stockBasedCompensation": "17454000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6771000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10544000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14552000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 206935000, "cost_of_revenue": 169889000, "gross_profit": 37046000, "research_and_development": null, "selling_general_admin": 100508000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -173292000, "depreciation_amortisation": 14552000, "ebitda": -158740000, "interest_expense": 22146000, "interest_income": null, "other_non_operating": null, "pretax_income": -195438000, "tax_provision": -21133000, "effective_tax_rate": null, "net_income": -103034000, "net_income_continuing_ops": -174305000, "net_income_to_common": -103034000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 65494000, "short_term_investments": null, "net_receivables": 68603000, "inventory": null, "other_current_assets": null, "total_current_assets": 143213000, "net_ppe": null, "goodwill": 377842000, "intangible_assets": 469563000, "goodwill_and_intangibles": 847405000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1112620000, "total_assets": 1255833000, "short_term_debt": 63055000, "accounts_payable": 37532000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 78051000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 207587000, "total_liabilities": 285638000, "total_debt": 63055000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -296561000, "total_equity": 658402000, "shares_outstanding": 79693000, "operating_cash_flow": -50652000, "stock_based_compensation": 17454000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7713000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -75685000, "dividends_paid": 6771000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 174259000, "free_cash_flow": -42939000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-173292000", "ebitda": "-158740000", "netIncome": "-103034000", "grossProfit": "37046000", "depreciation": "None", "totalRevenue": "206935000", "costOfRevenue": "169889000", "interestIncome": "5362000", "incomeBeforeTax": "-195438000", "interestExpense": "22146000", "operatingIncome": "-86849000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-21133000", "reportedCurrency": "USD", "netInterestIncome": "-16784000", "nonInterestIncome": "None", "operatingExpenses": "123895000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "169889000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14552000", "sellingGeneralAndAdministrative": "100508000", "netIncomeFromContinuingOperations": "-174305000" }, "balance": { "goodwill": "377842000", "inventory": "None", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1255833000", "longTermDebt": "None", "shortTermDebt": "63055000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "469563000", "reportedCurrency": "USD", "retainedEarnings": "-296561000", "totalLiabilities": "285638000", "otherCurrentAssets": "9116000", "totalCurrentAssets": "143213000", "currentLongTermDebt": "None", "longTermInvestments": "176191000", "shortTermInvestments": "None", "currentNetReceivables": "68603000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1112620000", "currentAccountsPayable": "37532000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "63055000", "totalShareholderEquity": "658402000", "capitalLeaseObligations": "63055000", "otherCurrentLiabilities": "9412000", "totalCurrentLiabilities": "78051000", "otherNonCurrentLiabilities": "66202000", "totalNonCurrentLiabilities": "207587000", "cashAndShortTermInvestments": "65494000", "commonStockSharesOutstanding": "79693000", "intangibleAssetsExcludingGoodwill": "469563000", "cashAndCashEquivalentsAtCarryingValue": "65494000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-174305000", "profitLoss": "None", "dividendPayout": "6771000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-50652000", "capitalExpenditures": "7713000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "174259000", "cashflowFromInvestment": "-75685000", "stockBasedCompensation": "17454000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6771000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10544000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14552000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:24:59.518160+00:00", "is_restated": false, "income_statement": { "revenue": 246917000, "cost_of_revenue": 208255000, "gross_profit": 38662000, "ebit": -307248000, "ebitda": -290209000, "pretax_income": -321749000, "tax_provision": -10534000, "net_income": -165584000, "net_income_to_common": -165584000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15348000, "total_current_assets": 185440000, "total_assets": 1266297000, "short_term_debt": 14158000, "long_term_debt": 186353000, "total_debt": 200511000, "total_liabilities": 483804000, "total_equity": 352144000, "shares_outstanding": 61396692, "goodwill_and_intangibles": 847311000 }, "cash_flow": { "operating_cash_flow": -81706000, "capital_expenditure": 630000, "free_cash_flow": -81076000, "dividends_paid": 11864000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 14025, "ticker_id": 4742, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:24:59.518160+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-307248000", "ebitda": "-290209000", "netIncome": "-165584000", "grossProfit": "38662000", "depreciation": "None", "totalRevenue": "246917000", "costOfRevenue": "208255000", "interestIncome": "0", "incomeBeforeTax": "-321749000", "interestExpense": "14501000", "operatingIncome": "-99249000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-10534000", "reportedCurrency": "GBP", "netInterestIncome": "-14501000", "nonInterestIncome": "None", "operatingExpenses": "137911000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "208255000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17039000", "sellingGeneralAndAdministrative": "112741000", "netIncomeFromContinuingOperations": "-305803000" }, "balance": { "goodwill": "411634000", "inventory": "-34992000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "1266297000", "longTermDebt": "186353000", "shortTermDebt": "14158000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "435677000", "reportedCurrency": "GBP", "retainedEarnings": "-193527000", "totalLiabilities": "483804000", "otherCurrentAssets": "64679000", "totalCurrentAssets": "185440000", "currentLongTermDebt": "None", "longTermInvestments": "180088000", "shortTermInvestments": "None", "currentNetReceivables": "105413000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1080857000", "currentAccountsPayable": "40578000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "242476000", "totalShareholderEquity": "352144000", "capitalLeaseObligations": "56123000", "otherCurrentLiabilities": "28029000", "totalCurrentLiabilities": "86280000", "otherNonCurrentLiabilities": "71361000", "totalNonCurrentLiabilities": "397524000", "cashAndShortTermInvestments": "15348000", "commonStockSharesOutstanding": "61396692", "intangibleAssetsExcludingGoodwill": "435677000", "cashAndCashEquivalentsAtCarryingValue": "15348000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-311215000", "profitLoss": "None", "dividendPayout": "11864000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "GBP", "changeInInventory": "16846000", "operatingCashflow": "-81706000", "capitalExpenditures": "630000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "36019000", "cashflowFromInvestment": "-132947000", "stockBasedCompensation": "36749000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11864000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4215000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17039000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 246917000, "cost_of_revenue": 208255000, "gross_profit": 38662000, "research_and_development": null, "selling_general_admin": 112741000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -307248000, "depreciation_amortisation": 17039000, "ebitda": -290209000, "interest_expense": 14501000, "interest_income": null, "other_non_operating": null, "pretax_income": -321749000, "tax_provision": -10534000, "effective_tax_rate": null, "net_income": -165584000, "net_income_continuing_ops": -305803000, "net_income_to_common": -165584000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15348000, "short_term_investments": null, "net_receivables": 105413000, "inventory": -34992000, "other_current_assets": null, "total_current_assets": 185440000, "net_ppe": null, "goodwill": 411634000, "intangible_assets": 435677000, "goodwill_and_intangibles": 847311000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1080857000, "total_assets": 1266297000, "short_term_debt": 14158000, "accounts_payable": 40578000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 86280000, "long_term_debt": 186353000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 397524000, "total_liabilities": 483804000, "total_debt": 200511000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -193527000, "total_equity": 352144000, "shares_outstanding": 61396692, "operating_cash_flow": -81706000, "stock_based_compensation": 36749000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 630000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -132947000, "dividends_paid": 11864000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 36019000, "free_cash_flow": -81076000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-307248000", "ebitda": "-290209000", "netIncome": "-165584000", "grossProfit": "38662000", "depreciation": "None", "totalRevenue": "246917000", "costOfRevenue": "208255000", "interestIncome": "0", "incomeBeforeTax": "-321749000", "interestExpense": "14501000", "operatingIncome": "-99249000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-10534000", "reportedCurrency": "GBP", "netInterestIncome": "-14501000", "nonInterestIncome": "None", "operatingExpenses": "137911000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "208255000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17039000", "sellingGeneralAndAdministrative": "112741000", "netIncomeFromContinuingOperations": "-305803000" }, "balance": { "goodwill": "411634000", "inventory": "-34992000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "1266297000", "longTermDebt": "186353000", "shortTermDebt": "14158000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "435677000", "reportedCurrency": "GBP", "retainedEarnings": "-193527000", "totalLiabilities": "483804000", "otherCurrentAssets": "64679000", "totalCurrentAssets": "185440000", "currentLongTermDebt": "None", "longTermInvestments": "180088000", "shortTermInvestments": "None", "currentNetReceivables": "105413000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1080857000", "currentAccountsPayable": "40578000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "242476000", "totalShareholderEquity": "352144000", "capitalLeaseObligations": "56123000", "otherCurrentLiabilities": "28029000", "totalCurrentLiabilities": "86280000", "otherNonCurrentLiabilities": "71361000", "totalNonCurrentLiabilities": "397524000", "cashAndShortTermInvestments": "15348000", "commonStockSharesOutstanding": "61396692", "intangibleAssetsExcludingGoodwill": "435677000", "cashAndCashEquivalentsAtCarryingValue": "15348000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-311215000", "profitLoss": "None", "dividendPayout": "11864000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "GBP", "changeInInventory": "16846000", "operatingCashflow": "-81706000", "capitalExpenditures": "630000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "36019000", "cashflowFromInvestment": "-132947000", "stockBasedCompensation": "36749000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11864000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4215000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17039000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:24:59.518160+00:00", "is_restated": false, "income_statement": { "revenue": 76872000, "cost_of_revenue": 51234000, "gross_profit": 25638000, "ebit": -5044000, "ebitda": -2705000, "pretax_income": -5471000, "tax_provision": 527000, "net_income": -5885000, "net_income_to_common": -5885000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7131000, "total_current_assets": 34315000, "total_assets": 91989000, "short_term_debt": 50360106, "long_term_debt": 490814, "total_debt": 50850920, "total_liabilities": 74136000, "total_equity": 17533000, "shares_outstanding": 57488068, "goodwill_and_intangibles": 46042000 }, "cash_flow": { "operating_cash_flow": 6858000, "capital_expenditure": 156000, "free_cash_flow": 7014000, "dividends_paid": 9835000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 14030, "ticker_id": 4742, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:24:59.518160+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5044000", "ebitda": "-2705000", "netIncome": "-5885000", "grossProfit": "25638000", "depreciation": "None", "totalRevenue": "76872000", "costOfRevenue": "51234000", "interestIncome": "4974899", "incomeBeforeTax": "-5471000", "interestExpense": "427000", "operatingIncome": "-1318000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "527000", "reportedCurrency": "GBP", "netInterestIncome": "4942754", "nonInterestIncome": "None", "operatingExpenses": "26956000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "17637665", "costofGoodsAndServicesSold": "51234000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2339000", "sellingGeneralAndAdministrative": "21723000", "netIncomeFromContinuingOperations": "8779014" }, "balance": { "goodwill": "25464000", "inventory": "-199358", "commonStock": "18610000", "currentDebt": "None", "investments": "None", "totalAssets": "91989000", "longTermDebt": "490814", "shortTermDebt": "50360106", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "20578000", "reportedCurrency": "GBP", "retainedEarnings": "-28024819", "totalLiabilities": "74136000", "otherCurrentAssets": "1898000", "totalCurrentAssets": "34315000", "currentLongTermDebt": "50360106", "longTermInvestments": "7630513", "shortTermInvestments": "7446", "currentNetReceivables": "25286000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "57674000", "currentAccountsPayable": "8073000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "31900000", "totalShareholderEquity": "17533000", "capitalLeaseObligations": "10713000", "otherCurrentLiabilities": "12941000", "totalCurrentLiabilities": "21014000", "otherNonCurrentLiabilities": "7882107", "totalNonCurrentLiabilities": "53122000", "cashAndShortTermInvestments": "7131000", "commonStockSharesOutstanding": "57488068", "intangibleAssetsExcludingGoodwill": "20578000", "cashAndCashEquivalentsAtCarryingValue": "7131000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5885000", "profitLoss": "None", "dividendPayout": "9835000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "GBP", "changeInInventory": "3659933", "operatingCashflow": "6858000", "capitalExpenditures": "156000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-345000", "cashflowFromInvestment": "-7229000", "stockBasedCompensation": "3716000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9835000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-465718", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2339000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 76872000, "cost_of_revenue": 51234000, "gross_profit": 25638000, "research_and_development": null, "selling_general_admin": 21723000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5044000, "depreciation_amortisation": 2339000, "ebitda": -2705000, "interest_expense": 427000, "interest_income": null, "other_non_operating": null, "pretax_income": -5471000, "tax_provision": 527000, "effective_tax_rate": null, "net_income": -5885000, "net_income_continuing_ops": 8779014, "net_income_to_common": -5885000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7131000, "short_term_investments": 7446, "net_receivables": 25286000, "inventory": -199358, "other_current_assets": null, "total_current_assets": 34315000, "net_ppe": null, "goodwill": 25464000, "intangible_assets": 20578000, "goodwill_and_intangibles": 46042000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 57674000, "total_assets": 91989000, "short_term_debt": 50360106, "accounts_payable": 8073000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21014000, "long_term_debt": 490814, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 53122000, "total_liabilities": 74136000, "total_debt": 50850920, "preferred_stock": null, "minority_interest": null, "retained_earnings": -28024819, "total_equity": 17533000, "shares_outstanding": 57488068, "operating_cash_flow": 6858000, "stock_based_compensation": 3716000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 156000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7229000, "dividends_paid": 9835000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -345000, "free_cash_flow": 7014000, "net_change_in_cash": -465718 }, "raw_data": { "income": { "ebit": "-5044000", "ebitda": "-2705000", "netIncome": "-5885000", "grossProfit": "25638000", "depreciation": "None", "totalRevenue": "76872000", "costOfRevenue": "51234000", "interestIncome": "4974899", "incomeBeforeTax": "-5471000", "interestExpense": "427000", "operatingIncome": "-1318000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "527000", "reportedCurrency": "GBP", "netInterestIncome": "4942754", "nonInterestIncome": "None", "operatingExpenses": "26956000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "17637665", "costofGoodsAndServicesSold": "51234000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2339000", "sellingGeneralAndAdministrative": "21723000", "netIncomeFromContinuingOperations": "8779014" }, "balance": { "goodwill": "25464000", "inventory": "-199358", "commonStock": "18610000", "currentDebt": "None", "investments": "None", "totalAssets": "91989000", "longTermDebt": "490814", "shortTermDebt": "50360106", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "20578000", "reportedCurrency": "GBP", "retainedEarnings": "-28024819", "totalLiabilities": "74136000", "otherCurrentAssets": "1898000", "totalCurrentAssets": "34315000", "currentLongTermDebt": "50360106", "longTermInvestments": "7630513", "shortTermInvestments": "7446", "currentNetReceivables": "25286000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "57674000", "currentAccountsPayable": "8073000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "31900000", "totalShareholderEquity": "17533000", "capitalLeaseObligations": "10713000", "otherCurrentLiabilities": "12941000", "totalCurrentLiabilities": "21014000", "otherNonCurrentLiabilities": "7882107", "totalNonCurrentLiabilities": "53122000", "cashAndShortTermInvestments": "7131000", "commonStockSharesOutstanding": "57488068", "intangibleAssetsExcludingGoodwill": "20578000", "cashAndCashEquivalentsAtCarryingValue": "7131000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5885000", "profitLoss": "None", "dividendPayout": "9835000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "GBP", "changeInInventory": "3659933", "operatingCashflow": "6858000", "capitalExpenditures": "156000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-345000", "cashflowFromInvestment": "-7229000", "stockBasedCompensation": "3716000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9835000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-465718", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2339000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:24:59.518160+00:00", "is_restated": false, "income_statement": { "revenue": 75703000, "cost_of_revenue": 47413000, "gross_profit": 28290000, "ebit": 4703000, "ebitda": 6754000, "pretax_income": 4306000, "tax_provision": 515000, "net_income": 3939000, "net_income_to_common": 3939000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17493818, "total_current_assets": 67440713, "total_assets": 133839789, "short_term_debt": 14104192, "long_term_debt": null, "total_debt": 14104192, "total_liabilities": 57848253, "total_equity": 75973348, "shares_outstanding": 57488068, "goodwill_and_intangibles": 45404602 }, "cash_flow": { "operating_cash_flow": 14451786, "capital_expenditure": 415228, "free_cash_flow": 14867014, "dividends_paid": 561103, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 14035, "ticker_id": 4742, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:24:59.518160+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4703000", "ebitda": "6754000", "netIncome": "3939000", "grossProfit": "28290000", "depreciation": "None", "totalRevenue": "75703000", "costOfRevenue": "47413000", "interestIncome": "204070", "incomeBeforeTax": "4306000", "interestExpense": "397000", "operatingIncome": "7768000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "515000", "reportedCurrency": "GBP", "netInterestIncome": "-1607400", "nonInterestIncome": "None", "operatingExpenses": "20522000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47413000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2051000", "sellingGeneralAndAdministrative": "16974000", "netIncomeFromContinuingOperations": "1947874" }, "balance": { "goodwill": "20028007", "inventory": "18033981", "commonStock": "10031", "currentDebt": "None", "investments": "None", "totalAssets": "133839789", "longTermDebt": "None", "shortTermDebt": "14104192", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "25376595", "reportedCurrency": "GBP", "retainedEarnings": "1589474", "totalLiabilities": "57848253", "otherCurrentAssets": "24339326", "totalCurrentAssets": "67440713", "currentLongTermDebt": "10323187", "longTermInvestments": "14797493", "shortTermInvestments": "5741", "currentNetReceivables": "25601826", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "66399076", "currentAccountsPayable": "2936000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14104193", "totalShareholderEquity": "75973348", "capitalLeaseObligations": "127174", "otherCurrentLiabilities": "36202241", "totalCurrentLiabilities": "55205349", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2642903", "cashAndShortTermInvestments": "17493818", "commonStockSharesOutstanding": "57488068", "intangibleAssetsExcludingGoodwill": "25376595", "cashAndCashEquivalentsAtCarryingValue": "17493818", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1947874", "profitLoss": "None", "dividendPayout": "561103", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "GBP", "changeInInventory": "None", "operatingCashflow": "14451786", "capitalExpenditures": "415228", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38748", "cashflowFromInvestment": "-345000000", "stockBasedCompensation": "-1333", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "561103", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6276035", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 75703000, "cost_of_revenue": 47413000, "gross_profit": 28290000, "research_and_development": null, "selling_general_admin": 16974000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4703000, "depreciation_amortisation": 2051000, "ebitda": 6754000, "interest_expense": 397000, "interest_income": null, "other_non_operating": null, "pretax_income": 4306000, "tax_provision": 515000, "effective_tax_rate": null, "net_income": 3939000, "net_income_continuing_ops": 1947874, "net_income_to_common": 3939000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17493818, "short_term_investments": 5741, "net_receivables": 25601826, "inventory": 18033981, "other_current_assets": null, "total_current_assets": 67440713, "net_ppe": null, "goodwill": 20028007, "intangible_assets": 25376595, "goodwill_and_intangibles": 45404602, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 66399076, "total_assets": 133839789, "short_term_debt": 14104192, "accounts_payable": 2936000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 55205349, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2642903, "total_liabilities": 57848253, "total_debt": 14104192, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1589474, "total_equity": 75973348, "shares_outstanding": 57488068, "operating_cash_flow": 14451786, "stock_based_compensation": -1333, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 415228, "acquisitions": null, "other_investing": null, "investing_cash_flow": -345000000, "dividends_paid": 561103, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -38748, "free_cash_flow": 14867014, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4703000", "ebitda": "6754000", "netIncome": "3939000", "grossProfit": "28290000", "depreciation": "None", "totalRevenue": "75703000", "costOfRevenue": "47413000", "interestIncome": "204070", "incomeBeforeTax": "4306000", "interestExpense": "397000", "operatingIncome": "7768000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "515000", "reportedCurrency": "GBP", "netInterestIncome": "-1607400", "nonInterestIncome": "None", "operatingExpenses": "20522000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47413000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2051000", "sellingGeneralAndAdministrative": "16974000", "netIncomeFromContinuingOperations": "1947874" }, "balance": { "goodwill": "20028007", "inventory": "18033981", "commonStock": "10031", "currentDebt": "None", "investments": "None", "totalAssets": "133839789", "longTermDebt": "None", "shortTermDebt": "14104192", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "25376595", "reportedCurrency": "GBP", "retainedEarnings": "1589474", "totalLiabilities": "57848253", "otherCurrentAssets": "24339326", "totalCurrentAssets": "67440713", "currentLongTermDebt": "10323187", "longTermInvestments": "14797493", "shortTermInvestments": "5741", "currentNetReceivables": "25601826", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "66399076", "currentAccountsPayable": "2936000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14104193", "totalShareholderEquity": "75973348", "capitalLeaseObligations": "127174", "otherCurrentLiabilities": "36202241", "totalCurrentLiabilities": "55205349", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2642903", "cashAndShortTermInvestments": "17493818", "commonStockSharesOutstanding": "57488068", "intangibleAssetsExcludingGoodwill": "25376595", "cashAndCashEquivalentsAtCarryingValue": "17493818", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1947874", "profitLoss": "None", "dividendPayout": "561103", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "GBP", "changeInInventory": "None", "operatingCashflow": "14451786", "capitalExpenditures": "415228", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38748", "cashflowFromInvestment": "-345000000", "stockBasedCompensation": "-1333", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "561103", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6276035", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:24:59.518160+00:00", "is_restated": false, "income_statement": { "revenue": 71225383, "cost_of_revenue": 54557188, "gross_profit": 16668195, "ebit": -4037732, "ebitda": 4629860, "pretax_income": -5032031, "tax_provision": -429511, "net_income": -6603430, "net_income_to_common": -6603430, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11308814, "total_current_assets": 50913921, "total_assets": 122778232, "short_term_debt": 420744, "long_term_debt": 8750000, "total_debt": 9170744, "total_liabilities": 37755139, "total_equity": 82848192, "shares_outstanding": 57488068, "goodwill_and_intangibles": 54054929 }, "cash_flow": { "operating_cash_flow": 3330423, "capital_expenditure": 381522, "free_cash_flow": 3711945, "dividends_paid": 137112, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 14040, "ticker_id": 4742, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:24:59.518160+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4037732", "ebitda": "4629860", "netIncome": "-6603430", "grossProfit": "16668195", "depreciation": "None", "totalRevenue": "71225383", "costOfRevenue": "54557188", "interestIncome": "249084", "incomeBeforeTax": "-5032031", "interestExpense": "994300", "operatingIncome": "-7220079", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-429511", "reportedCurrency": "GBP", "netInterestIncome": "-480504", "nonInterestIncome": "None", "operatingExpenses": "23888275", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54557188", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8667592", "sellingGeneralAndAdministrative": "17211766", "netIncomeFromContinuingOperations": "-3377191" }, "balance": { "goodwill": "25237217", "inventory": "None", "commonStock": "9468", "currentDebt": "None", "investments": "None", "totalAssets": "122778232", "longTermDebt": "8750000", "shortTermDebt": "420744", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "28817712", "reportedCurrency": "GBP", "retainedEarnings": "21935357", "totalLiabilities": "37755139", "otherCurrentAssets": "19028989", "totalCurrentAssets": "50913921", "currentLongTermDebt": "68394", "longTermInvestments": "12152577", "shortTermInvestments": "6732", "currentNetReceivables": "20576116", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "71864311", "currentAccountsPayable": "2489921", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12518778", "totalShareholderEquity": "82848192", "capitalLeaseObligations": "367510", "otherCurrentLiabilities": "16374795", "totalCurrentLiabilities": "22714430", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "15040708", "cashAndShortTermInvestments": "11308814", "commonStockSharesOutstanding": "57488068", "intangibleAssetsExcludingGoodwill": "28817712", "cashAndCashEquivalentsAtCarryingValue": "11308814", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3377191", "profitLoss": "None", "dividendPayout": "137112", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "GBP", "changeInInventory": "None", "operatingCashflow": "3330423", "capitalExpenditures": "381522", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "422543", "cashflowFromInvestment": "-2502279", "stockBasedCompensation": "7298", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "137112", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6360019", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 71225383, "cost_of_revenue": 54557188, "gross_profit": 16668195, "research_and_development": null, "selling_general_admin": 17211766, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4037732, "depreciation_amortisation": 8667592, "ebitda": 4629860, "interest_expense": 994300, "interest_income": null, "other_non_operating": null, "pretax_income": -5032031, "tax_provision": -429511, "effective_tax_rate": null, "net_income": -6603430, "net_income_continuing_ops": -3377191, "net_income_to_common": -6603430, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11308814, "short_term_investments": 6732, "net_receivables": 20576116, "inventory": null, "other_current_assets": null, "total_current_assets": 50913921, "net_ppe": null, "goodwill": 25237217, "intangible_assets": 28817712, "goodwill_and_intangibles": 54054929, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 71864311, "total_assets": 122778232, "short_term_debt": 420744, "accounts_payable": 2489921, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22714430, "long_term_debt": 8750000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15040708, "total_liabilities": 37755139, "total_debt": 9170744, "preferred_stock": null, "minority_interest": null, "retained_earnings": 21935357, "total_equity": 82848192, "shares_outstanding": 57488068, "operating_cash_flow": 3330423, "stock_based_compensation": 7298, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 381522, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2502279, "dividends_paid": 137112, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 422543, "free_cash_flow": 3711945, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4037732", "ebitda": "4629860", "netIncome": "-6603430", "grossProfit": "16668195", "depreciation": "None", "totalRevenue": "71225383", "costOfRevenue": "54557188", "interestIncome": "249084", "incomeBeforeTax": "-5032031", "interestExpense": "994300", "operatingIncome": "-7220079", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-429511", "reportedCurrency": "GBP", "netInterestIncome": "-480504", "nonInterestIncome": "None", "operatingExpenses": "23888275", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54557188", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8667592", "sellingGeneralAndAdministrative": "17211766", "netIncomeFromContinuingOperations": "-3377191" }, "balance": { "goodwill": "25237217", "inventory": "None", "commonStock": "9468", "currentDebt": "None", "investments": "None", "totalAssets": "122778232", "longTermDebt": "8750000", "shortTermDebt": "420744", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "28817712", "reportedCurrency": "GBP", "retainedEarnings": "21935357", "totalLiabilities": "37755139", "otherCurrentAssets": "19028989", "totalCurrentAssets": "50913921", "currentLongTermDebt": "68394", "longTermInvestments": "12152577", "shortTermInvestments": "6732", "currentNetReceivables": "20576116", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "71864311", "currentAccountsPayable": "2489921", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12518778", "totalShareholderEquity": "82848192", "capitalLeaseObligations": "367510", "otherCurrentLiabilities": "16374795", "totalCurrentLiabilities": "22714430", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "15040708", "cashAndShortTermInvestments": "11308814", "commonStockSharesOutstanding": "57488068", "intangibleAssetsExcludingGoodwill": "28817712", "cashAndCashEquivalentsAtCarryingValue": "11308814", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3377191", "profitLoss": "None", "dividendPayout": "137112", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "GBP", "changeInInventory": "None", "operatingCashflow": "3330423", "capitalExpenditures": "381522", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "422543", "cashflowFromInvestment": "-2502279", "stockBasedCompensation": "7298", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "137112", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6360019", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:24:59.518160+00:00", "is_restated": false, "income_statement": { "revenue": 61716716, "cost_of_revenue": 43746132, "gross_profit": 17970583, "ebit": -3158091, "ebitda": 4210738, "pretax_income": -4224668.28, "tax_provision": 670037, "net_income": -6154549.75, "net_income_to_common": -6154549.75, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9253537, "total_current_assets": 40320530, "total_assets": 115964098, "short_term_debt": 328732, "long_term_debt": 8750000, "total_debt": 9078732, "total_liabilities": 32517346, "total_equity": 83106078, "shares_outstanding": 57488068, "goodwill_and_intangibles": 58527394 }, "cash_flow": { "operating_cash_flow": 2460296, "capital_expenditure": 5916140, "free_cash_flow": 8376436, "dividends_paid": 10335574, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 14041, "ticker_id": 4742, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:24:59.518160+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3158091", "ebitda": "4210738", "netIncome": "-6154549.75", "grossProfit": "17970583", "depreciation": "None", "totalRevenue": "61716716", "costOfRevenue": "43746132", "interestIncome": "142245", "incomeBeforeTax": "-4224668.28", "interestExpense": "1066577", "operatingIncome": "-5300966.33", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "670037", "reportedCurrency": "GBP", "netInterestIncome": "-671212", "nonInterestIncome": "None", "operatingExpenses": "23271550", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43746132", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7368829", "sellingGeneralAndAdministrative": "16661889", "netIncomeFromContinuingOperations": "-3733094" }, "balance": { "goodwill": "27916807", "inventory": "None", "commonStock": "9020.82", "currentDebt": "None", "investments": "None", "totalAssets": "115964098", "longTermDebt": "8750000", "shortTermDebt": "328732", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "30610587", "reportedCurrency": "GBP", "retainedEarnings": "26352825", "totalLiabilities": "32517346", "otherCurrentAssets": "14652010", "totalCurrentAssets": "40320530", "currentLongTermDebt": "27925", "longTermInvestments": "12017234", "shortTermInvestments": "2647.24", "currentNetReceivables": "16412334", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "75643568", "currentAccountsPayable": "1916220", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12283300", "totalShareholderEquity": "83106078", "capitalLeaseObligations": "590303", "otherCurrentLiabilities": "12362655", "totalCurrentLiabilities": "17068139", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "15449206", "cashAndShortTermInvestments": "9253537", "commonStockSharesOutstanding": "57488068", "intangibleAssetsExcludingGoodwill": "30610587", "cashAndCashEquivalentsAtCarryingValue": "9253537", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3733094", "profitLoss": "None", "dividendPayout": "10335574", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "GBP", "changeInInventory": "None", "operatingCashflow": "2460296", "capitalExpenditures": "5916140", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5588869", "cashflowFromInvestment": "-14039229", "stockBasedCompensation": "8818", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10335574", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5620059", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 61716716, "cost_of_revenue": 43746132, "gross_profit": 17970583, "research_and_development": null, "selling_general_admin": 16661889, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3158091, "depreciation_amortisation": 7368829, "ebitda": 4210738, "interest_expense": 1066577, "interest_income": null, "other_non_operating": null, "pretax_income": -4224668.28, "tax_provision": 670037, "effective_tax_rate": null, "net_income": -6154549.75, "net_income_continuing_ops": -3733094, "net_income_to_common": -6154549.75, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9253537, "short_term_investments": 2647.24, "net_receivables": 16412334, "inventory": null, "other_current_assets": null, "total_current_assets": 40320530, "net_ppe": null, "goodwill": 27916807, "intangible_assets": 30610587, "goodwill_and_intangibles": 58527394, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 75643568, "total_assets": 115964098, "short_term_debt": 328732, "accounts_payable": 1916220, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17068139, "long_term_debt": 8750000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15449206, "total_liabilities": 32517346, "total_debt": 9078732, "preferred_stock": null, "minority_interest": null, "retained_earnings": 26352825, "total_equity": 83106078, "shares_outstanding": 57488068, "operating_cash_flow": 2460296, "stock_based_compensation": 8818, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5916140, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14039229, "dividends_paid": 10335574, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5588869, "free_cash_flow": 8376436, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3158091", "ebitda": "4210738", "netIncome": "-6154549.75", "grossProfit": "17970583", "depreciation": "None", "totalRevenue": "61716716", "costOfRevenue": "43746132", "interestIncome": "142245", "incomeBeforeTax": "-4224668.28", "interestExpense": "1066577", "operatingIncome": "-5300966.33", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "670037", "reportedCurrency": "GBP", "netInterestIncome": "-671212", "nonInterestIncome": "None", "operatingExpenses": "23271550", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43746132", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7368829", "sellingGeneralAndAdministrative": "16661889", "netIncomeFromContinuingOperations": "-3733094" }, "balance": { "goodwill": "27916807", "inventory": "None", "commonStock": "9020.82", "currentDebt": "None", "investments": "None", "totalAssets": "115964098", "longTermDebt": "8750000", "shortTermDebt": "328732", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "30610587", "reportedCurrency": "GBP", "retainedEarnings": "26352825", "totalLiabilities": "32517346", "otherCurrentAssets": "14652010", "totalCurrentAssets": "40320530", "currentLongTermDebt": "27925", "longTermInvestments": "12017234", "shortTermInvestments": "2647.24", "currentNetReceivables": "16412334", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "75643568", "currentAccountsPayable": "1916220", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12283300", "totalShareholderEquity": "83106078", "capitalLeaseObligations": "590303", "otherCurrentLiabilities": "12362655", "totalCurrentLiabilities": "17068139", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "15449206", "cashAndShortTermInvestments": "9253537", "commonStockSharesOutstanding": "57488068", "intangibleAssetsExcludingGoodwill": "30610587", "cashAndCashEquivalentsAtCarryingValue": "9253537", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3733094", "profitLoss": "None", "dividendPayout": "10335574", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "GBP", "changeInInventory": "None", "operatingCashflow": "2460296", "capitalExpenditures": "5916140", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5588869", "cashflowFromInvestment": "-14039229", "stockBasedCompensation": "8818", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10335574", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5620059", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:24:59.518160+00:00", "is_restated": false, "income_statement": { "revenue": 74105000, "cost_of_revenue": 4706000, "gross_profit": 69399000, "ebit": 8438000, "ebitda": 13144000, "pretax_income": 8349000, "tax_provision": -41000, "net_income": 7704000, "net_income_to_common": 7704000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39715000, "total_current_assets": 74085000, "total_assets": 1138216000, "short_term_debt": 6353000, "long_term_debt": 15049000, "total_debt": 21402000, "total_liabilities": 255692000, "total_equity": 618714000, "shares_outstanding": 99868230, "goodwill_and_intangibles": 815904000 }, "cash_flow": { "operating_cash_flow": 5311000, "capital_expenditure": 0, "free_cash_flow": 5311000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 14013, "ticker_id": 4742, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:24:59.518160+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8438000", "ebitda": "13144000", "netIncome": "7704000", "grossProfit": "69399000", "depreciation": "None", "totalRevenue": "74105000", "costOfRevenue": "4706000", "interestIncome": "413000", "incomeBeforeTax": "8349000", "interestExpense": "89000", "operatingIncome": "-3854000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-41000", "reportedCurrency": "USD", "netInterestIncome": "324000", "nonInterestIncome": "None", "operatingExpenses": "73253000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4706000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4706000", "sellingGeneralAndAdministrative": "13645000", "netIncomeFromContinuingOperations": "8390000" }, "balance": { "goodwill": "384586000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "1138216000", "longTermDebt": "15049000", "shortTermDebt": "6353000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "431318000", "reportedCurrency": "USD", "retainedEarnings": "-410311000", "totalLiabilities": "255692000", "otherCurrentAssets": "None", "totalCurrentAssets": "74085000", "currentLongTermDebt": "None", "longTermInvestments": "149881000", "shortTermInvestments": "None", "currentNetReceivables": "34370000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "861622000", "currentAccountsPayable": "26443000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "77240000", "totalShareholderEquity": "618714000", "capitalLeaseObligations": "60781000", "otherCurrentLiabilities": "-317000", "totalCurrentLiabilities": "6353000", "otherNonCurrentLiabilities": "50689000", "totalNonCurrentLiabilities": "249339000", "cashAndShortTermInvestments": "39715000", "commonStockSharesOutstanding": "99868230", "intangibleAssetsExcludingGoodwill": "431318000", "cashAndCashEquivalentsAtCarryingValue": "39715000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7108000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5311000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6509000", "cashflowFromInvestment": "None", "stockBasedCompensation": "-25643000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5691000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4706000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 74105000, "cost_of_revenue": 4706000, "gross_profit": 69399000, "research_and_development": null, "selling_general_admin": 13645000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8438000, "depreciation_amortisation": 4706000, "ebitda": 13144000, "interest_expense": 89000, "interest_income": null, "other_non_operating": null, "pretax_income": 8349000, "tax_provision": -41000, "effective_tax_rate": null, "net_income": 7704000, "net_income_continuing_ops": 8390000, "net_income_to_common": 7704000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39715000, "short_term_investments": null, "net_receivables": 34370000, "inventory": null, "other_current_assets": null, "total_current_assets": 74085000, "net_ppe": null, "goodwill": 384586000, "intangible_assets": 431318000, "goodwill_and_intangibles": 815904000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 861622000, "total_assets": 1138216000, "short_term_debt": 6353000, "accounts_payable": 26443000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6353000, "long_term_debt": 15049000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 249339000, "total_liabilities": 255692000, "total_debt": 21402000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -410311000, "total_equity": 618714000, "shares_outstanding": 99868230, "operating_cash_flow": 5311000, "stock_based_compensation": -25643000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6509000, "free_cash_flow": 5311000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8438000", "ebitda": "13144000", "netIncome": "7704000", "grossProfit": "69399000", "depreciation": "None", "totalRevenue": "74105000", "costOfRevenue": "4706000", "interestIncome": "413000", "incomeBeforeTax": "8349000", "interestExpense": "89000", "operatingIncome": "-3854000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-41000", "reportedCurrency": "USD", "netInterestIncome": "324000", "nonInterestIncome": "None", "operatingExpenses": "73253000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4706000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4706000", "sellingGeneralAndAdministrative": "13645000", "netIncomeFromContinuingOperations": "8390000" }, "balance": { "goodwill": "384586000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "1138216000", "longTermDebt": "15049000", "shortTermDebt": "6353000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "431318000", "reportedCurrency": "USD", "retainedEarnings": "-410311000", "totalLiabilities": "255692000", "otherCurrentAssets": "None", "totalCurrentAssets": "74085000", "currentLongTermDebt": "None", "longTermInvestments": "149881000", "shortTermInvestments": "None", "currentNetReceivables": "34370000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "861622000", "currentAccountsPayable": "26443000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "77240000", "totalShareholderEquity": "618714000", "capitalLeaseObligations": "60781000", "otherCurrentLiabilities": "-317000", "totalCurrentLiabilities": "6353000", "otherNonCurrentLiabilities": "50689000", "totalNonCurrentLiabilities": "249339000", "cashAndShortTermInvestments": "39715000", "commonStockSharesOutstanding": "99868230", "intangibleAssetsExcludingGoodwill": "431318000", "cashAndCashEquivalentsAtCarryingValue": "39715000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7108000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5311000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6509000", "cashflowFromInvestment": "None", "stockBasedCompensation": "-25643000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5691000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4706000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:24:59.518160+00:00", "is_restated": false, "income_statement": { "revenue": 88255000, "cost_of_revenue": 64422000, "gross_profit": 23833000, "ebit": -19733000, "ebitda": -14969000, "pretax_income": -19801000, "tax_provision": -5117000, "net_income": -13112000, "net_income_to_common": -13112000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41158000, "total_current_assets": 106729000, "total_assets": 1176448000, "short_term_debt": 61675000, "long_term_debt": 883000, "total_debt": 62558000, "total_liabilities": 301659000, "total_equity": 600106000, "shares_outstanding": 99868230, "goodwill_and_intangibles": 822123000 }, "cash_flow": { "operating_cash_flow": 2091000, "capital_expenditure": 0, "free_cash_flow": 2091000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 14014, "ticker_id": 4742, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:24:59.518160+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-19733000", "ebitda": "-14969000", "netIncome": "-13112000", "grossProfit": "23833000", "depreciation": "None", "totalRevenue": "88255000", "costOfRevenue": "64422000", "interestIncome": "295000", "incomeBeforeTax": "-19801000", "interestExpense": "68000", "operatingIncome": "-11459000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-5117000", "reportedCurrency": "USD", "netInterestIncome": "227000", "nonInterestIncome": "None", "operatingExpenses": "35292000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64422000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4764000", "sellingGeneralAndAdministrative": "28138000", "netIncomeFromContinuingOperations": "-14684000" }, "balance": { "goodwill": "385966000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "1176448000", "longTermDebt": "883000", "shortTermDebt": "61675000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "436157000", "reportedCurrency": "USD", "retainedEarnings": "-418015000", "totalLiabilities": "301659000", "otherCurrentAssets": "None", "totalCurrentAssets": "106729000", "currentLongTermDebt": "None", "longTermInvestments": "144334000", "shortTermInvestments": "None", "currentNetReceivables": "65571000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "868939000", "currentAccountsPayable": "48637000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "124233000", "totalShareholderEquity": "600106000", "capitalLeaseObligations": "61675000", "otherCurrentLiabilities": "-48637000", "totalCurrentLiabilities": "61675000", "otherNonCurrentLiabilities": "62436000", "totalNonCurrentLiabilities": "239984000", "cashAndShortTermInvestments": "41158000", "commonStockSharesOutstanding": "99868230", "intangibleAssetsExcludingGoodwill": "436157000", "cashAndCashEquivalentsAtCarryingValue": "41158000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14684000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2091000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2546000", "cashflowFromInvestment": "462000", "stockBasedCompensation": "3830000", "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": "4764000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 88255000, "cost_of_revenue": 64422000, "gross_profit": 23833000, "research_and_development": null, "selling_general_admin": 28138000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -19733000, "depreciation_amortisation": 4764000, "ebitda": -14969000, "interest_expense": 68000, "interest_income": null, "other_non_operating": null, "pretax_income": -19801000, "tax_provision": -5117000, "effective_tax_rate": null, "net_income": -13112000, "net_income_continuing_ops": -14684000, "net_income_to_common": -13112000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41158000, "short_term_investments": null, "net_receivables": 65571000, "inventory": null, "other_current_assets": null, "total_current_assets": 106729000, "net_ppe": null, "goodwill": 385966000, "intangible_assets": 436157000, "goodwill_and_intangibles": 822123000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 868939000, "total_assets": 1176448000, "short_term_debt": 61675000, "accounts_payable": 48637000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 61675000, "long_term_debt": 883000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 239984000, "total_liabilities": 301659000, "total_debt": 62558000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -418015000, "total_equity": 600106000, "shares_outstanding": 99868230, "operating_cash_flow": 2091000, "stock_based_compensation": 3830000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 462000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2546000, "free_cash_flow": 2091000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-19733000", "ebitda": "-14969000", "netIncome": "-13112000", "grossProfit": "23833000", "depreciation": "None", "totalRevenue": "88255000", "costOfRevenue": "64422000", "interestIncome": "295000", "incomeBeforeTax": "-19801000", "interestExpense": "68000", "operatingIncome": "-11459000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-5117000", "reportedCurrency": "USD", "netInterestIncome": "227000", "nonInterestIncome": "None", "operatingExpenses": "35292000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64422000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4764000", "sellingGeneralAndAdministrative": "28138000", "netIncomeFromContinuingOperations": "-14684000" }, "balance": { "goodwill": "385966000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "1176448000", "longTermDebt": "883000", "shortTermDebt": "61675000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "436157000", "reportedCurrency": "USD", "retainedEarnings": "-418015000", "totalLiabilities": "301659000", "otherCurrentAssets": "None", "totalCurrentAssets": "106729000", "currentLongTermDebt": "None", "longTermInvestments": "144334000", "shortTermInvestments": "None", "currentNetReceivables": "65571000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "868939000", "currentAccountsPayable": "48637000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "124233000", "totalShareholderEquity": "600106000", "capitalLeaseObligations": "61675000", "otherCurrentLiabilities": "-48637000", "totalCurrentLiabilities": "61675000", "otherNonCurrentLiabilities": "62436000", "totalNonCurrentLiabilities": "239984000", "cashAndShortTermInvestments": "41158000", "commonStockSharesOutstanding": "99868230", "intangibleAssetsExcludingGoodwill": "436157000", "cashAndCashEquivalentsAtCarryingValue": "41158000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14684000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2091000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2546000", "cashflowFromInvestment": "462000", "stockBasedCompensation": "3830000", "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": "4764000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:24:59.518160+00:00", "is_restated": false, "income_statement": { "revenue": 57238000, "cost_of_revenue": 41450000, "gross_profit": 15788000, "ebit": -56797000, "ebitda": -52083000, "pretax_income": -56923000, "tax_provision": 30086000, "net_income": -84135000, "net_income_to_common": -84135000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35847000, "total_current_assets": 73584000, "total_assets": 1154424000, "short_term_debt": 3284000, "long_term_debt": 586000, "total_debt": 3870000, "total_liabilities": 270590000, "total_equity": 607186000, "shares_outstanding": 99915503, "goodwill_and_intangibles": 825806000 }, "cash_flow": { "operating_cash_flow": -3410000, "capital_expenditure": 806000, "free_cash_flow": -2604000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 14016, "ticker_id": 4742, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:24:59.518160+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-56797000", "ebitda": "-52083000", "netIncome": "-84135000", "grossProfit": "15788000", "depreciation": "None", "totalRevenue": "57238000", "costOfRevenue": "41450000", "interestIncome": "316000", "incomeBeforeTax": "-56923000", "interestExpense": "126000", "operatingIncome": "-28497000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "30086000", "reportedCurrency": "USD", "netInterestIncome": "190000", "nonInterestIncome": "None", "operatingExpenses": "44285000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41450000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4714000", "sellingGeneralAndAdministrative": "37757000", "netIncomeFromContinuingOperations": "-87009000" }, "balance": { "goodwill": "385721000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "1154424000", "longTermDebt": "586000", "shortTermDebt": "3284000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "440085000", "reportedCurrency": "USD", "retainedEarnings": "-404903000", "totalLiabilities": "270590000", "otherCurrentAssets": "None", "totalCurrentAssets": "73584000", "currentLongTermDebt": "None", "longTermInvestments": "152389000", "shortTermInvestments": "None", "currentNetReceivables": "37737000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "874313000", "currentAccountsPayable": "45500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "64308000", "totalShareholderEquity": "607186000", "capitalLeaseObligations": "63722000", "otherCurrentLiabilities": "43851000", "totalCurrentLiabilities": "89351000", "otherNonCurrentLiabilities": "53717000", "totalNonCurrentLiabilities": "181239000", "cashAndShortTermInvestments": "35847000", "commonStockSharesOutstanding": "99915503", "intangibleAssetsExcludingGoodwill": "440085000", "cashAndCashEquivalentsAtCarryingValue": "35847000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-76108000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3410000", "capitalExpenditures": "806000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2548000", "cashflowFromInvestment": "-118000", "stockBasedCompensation": "5173000", "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": "4714000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 57238000, "cost_of_revenue": 41450000, "gross_profit": 15788000, "research_and_development": null, "selling_general_admin": 37757000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -56797000, "depreciation_amortisation": 4714000, "ebitda": -52083000, "interest_expense": 126000, "interest_income": null, "other_non_operating": null, "pretax_income": -56923000, "tax_provision": 30086000, "effective_tax_rate": null, "net_income": -84135000, "net_income_continuing_ops": -87009000, "net_income_to_common": -84135000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35847000, "short_term_investments": null, "net_receivables": 37737000, "inventory": null, "other_current_assets": null, "total_current_assets": 73584000, "net_ppe": null, "goodwill": 385721000, "intangible_assets": 440085000, "goodwill_and_intangibles": 825806000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 874313000, "total_assets": 1154424000, "short_term_debt": 3284000, "accounts_payable": 45500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 89351000, "long_term_debt": 586000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 181239000, "total_liabilities": 270590000, "total_debt": 3870000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -404903000, "total_equity": 607186000, "shares_outstanding": 99915503, "operating_cash_flow": -3410000, "stock_based_compensation": 5173000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 806000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -118000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2548000, "free_cash_flow": -2604000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-56797000", "ebitda": "-52083000", "netIncome": "-84135000", "grossProfit": "15788000", "depreciation": "None", "totalRevenue": "57238000", "costOfRevenue": "41450000", "interestIncome": "316000", "incomeBeforeTax": "-56923000", "interestExpense": "126000", "operatingIncome": "-28497000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "30086000", "reportedCurrency": "USD", "netInterestIncome": "190000", "nonInterestIncome": "None", "operatingExpenses": "44285000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41450000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4714000", "sellingGeneralAndAdministrative": "37757000", "netIncomeFromContinuingOperations": "-87009000" }, "balance": { "goodwill": "385721000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "1154424000", "longTermDebt": "586000", "shortTermDebt": "3284000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "440085000", "reportedCurrency": "USD", "retainedEarnings": "-404903000", "totalLiabilities": "270590000", "otherCurrentAssets": "None", "totalCurrentAssets": "73584000", "currentLongTermDebt": "None", "longTermInvestments": "152389000", "shortTermInvestments": "None", "currentNetReceivables": "37737000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "874313000", "currentAccountsPayable": "45500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "64308000", "totalShareholderEquity": "607186000", "capitalLeaseObligations": "63722000", "otherCurrentLiabilities": "43851000", "totalCurrentLiabilities": "89351000", "otherNonCurrentLiabilities": "53717000", "totalNonCurrentLiabilities": "181239000", "cashAndShortTermInvestments": "35847000", "commonStockSharesOutstanding": "99915503", "intangibleAssetsExcludingGoodwill": "440085000", "cashAndCashEquivalentsAtCarryingValue": "35847000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-76108000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3410000", "capitalExpenditures": "806000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2548000", "cashflowFromInvestment": "-118000", "stockBasedCompensation": "5173000", "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": "4714000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:24:59.518160+00:00", "is_restated": false, "income_statement": { "revenue": 53127000, "cost_of_revenue": 44601000, "gross_profit": 8526000, "ebit": -34750000, "ebitda": -30131000, "pretax_income": -34752000, "tax_provision": -4709000, "net_income": -24362000, "net_income_to_common": -24362000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42414000, "total_current_assets": 122505000, "total_assets": 1242771000, "short_term_debt": 64338000, "long_term_debt": 673000, "total_debt": 65011000, "total_liabilities": 252584000, "total_equity": 685402000, "shares_outstanding": 99915503, "goodwill_and_intangibles": 867604000 }, "cash_flow": { "operating_cash_flow": -19949000, "capital_expenditure": 24000, "free_cash_flow": -19925000, "dividends_paid": 5085000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 14017, "ticker_id": 4742, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:24:59.518160+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-34750000", "ebitda": "-30131000", "netIncome": "-24362000", "grossProfit": "8526000", "depreciation": "None", "totalRevenue": "53127000", "costOfRevenue": "44601000", "interestIncome": "305000", "incomeBeforeTax": "-34752000", "interestExpense": "2000", "operatingIncome": "-30147000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-4709000", "reportedCurrency": "USD", "netInterestIncome": "303000", "nonInterestIncome": "None", "operatingExpenses": "38673000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44601000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4619000", "sellingGeneralAndAdministrative": "31918000", "netIncomeFromContinuingOperations": "-30043000" }, "balance": { "goodwill": "386878000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "1242771000", "longTermDebt": "673000", "shortTermDebt": "64338000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "480726000", "reportedCurrency": "USD", "retainedEarnings": "-320768000", "totalLiabilities": "252584000", "otherCurrentAssets": "10837000", "totalCurrentAssets": "122505000", "currentLongTermDebt": "None", "longTermInvestments": "153489000", "shortTermInvestments": "None", "currentNetReceivables": "69254000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1120266000", "currentAccountsPayable": "32795000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "65011000", "totalShareholderEquity": "685402000", "capitalLeaseObligations": "64338000", "otherCurrentLiabilities": "4457000", "totalCurrentLiabilities": "72053000", "otherNonCurrentLiabilities": "63902000", "totalNonCurrentLiabilities": "180531000", "cashAndShortTermInvestments": "42414000", "commonStockSharesOutstanding": "99915503", "intangibleAssetsExcludingGoodwill": "480726000", "cashAndCashEquivalentsAtCarryingValue": "42414000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30043000", "profitLoss": "None", "dividendPayout": "5085000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-19949000", "capitalExpenditures": "24000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14842000", "cashflowFromInvestment": "-6578000", "stockBasedCompensation": "2594000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5085000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2838000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4619000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 53127000, "cost_of_revenue": 44601000, "gross_profit": 8526000, "research_and_development": null, "selling_general_admin": 31918000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -34750000, "depreciation_amortisation": 4619000, "ebitda": -30131000, "interest_expense": 2000, "interest_income": null, "other_non_operating": null, "pretax_income": -34752000, "tax_provision": -4709000, "effective_tax_rate": null, "net_income": -24362000, "net_income_continuing_ops": -30043000, "net_income_to_common": -24362000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42414000, "short_term_investments": null, "net_receivables": 69254000, "inventory": null, "other_current_assets": null, "total_current_assets": 122505000, "net_ppe": null, "goodwill": 386878000, "intangible_assets": 480726000, "goodwill_and_intangibles": 867604000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1120266000, "total_assets": 1242771000, "short_term_debt": 64338000, "accounts_payable": 32795000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 72053000, "long_term_debt": 673000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 180531000, "total_liabilities": 252584000, "total_debt": 65011000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -320768000, "total_equity": 685402000, "shares_outstanding": 99915503, "operating_cash_flow": -19949000, "stock_based_compensation": 2594000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6578000, "dividends_paid": 5085000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14842000, "free_cash_flow": -19925000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-34750000", "ebitda": "-30131000", "netIncome": "-24362000", "grossProfit": "8526000", "depreciation": "None", "totalRevenue": "53127000", "costOfRevenue": "44601000", "interestIncome": "305000", "incomeBeforeTax": "-34752000", "interestExpense": "2000", "operatingIncome": "-30147000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-4709000", "reportedCurrency": "USD", "netInterestIncome": "303000", "nonInterestIncome": "None", "operatingExpenses": "38673000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44601000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4619000", "sellingGeneralAndAdministrative": "31918000", "netIncomeFromContinuingOperations": "-30043000" }, "balance": { "goodwill": "386878000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "1242771000", "longTermDebt": "673000", "shortTermDebt": "64338000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "480726000", "reportedCurrency": "USD", "retainedEarnings": "-320768000", "totalLiabilities": "252584000", "otherCurrentAssets": "10837000", "totalCurrentAssets": "122505000", "currentLongTermDebt": "None", "longTermInvestments": "153489000", "shortTermInvestments": "None", "currentNetReceivables": "69254000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1120266000", "currentAccountsPayable": "32795000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "65011000", "totalShareholderEquity": "685402000", "capitalLeaseObligations": "64338000", "otherCurrentLiabilities": "4457000", "totalCurrentLiabilities": "72053000", "otherNonCurrentLiabilities": "63902000", "totalNonCurrentLiabilities": "180531000", "cashAndShortTermInvestments": "42414000", "commonStockSharesOutstanding": "99915503", "intangibleAssetsExcludingGoodwill": "480726000", "cashAndCashEquivalentsAtCarryingValue": "42414000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30043000", "profitLoss": "None", "dividendPayout": "5085000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-19949000", "capitalExpenditures": "24000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14842000", "cashflowFromInvestment": "-6578000", "stockBasedCompensation": "2594000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5085000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2838000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4619000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:24:59.518160+00:00", "is_restated": false, "income_statement": { "revenue": 57963000, "cost_of_revenue": 42274000, "gross_profit": 15689000, "ebit": -4343000, "ebitda": 6000, "pretax_income": -4494000, "tax_provision": -1612000, "net_income": 1910000, "net_income_to_common": 1910000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52841000, "total_current_assets": 124097000, "total_assets": 1212807000, "short_term_debt": 62810000, "long_term_debt": null, "total_debt": 62810000, "total_liabilities": 240105000, "total_equity": 665154000, "shares_outstanding": 94884000, "goodwill_and_intangibles": 846600000 }, "cash_flow": { "operating_cash_flow": -30169000, "capital_expenditure": 791000, "free_cash_flow": -29378000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 14018, "ticker_id": 4742, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:24:59.518160+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4343000", "ebitda": "6000", "netIncome": "1910000", "grossProfit": "15689000", "depreciation": "None", "totalRevenue": "57963000", "costOfRevenue": "42274000", "interestIncome": "517000", "incomeBeforeTax": "-4494000", "interestExpense": "151000", "operatingIncome": "-13489000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-1612000", "reportedCurrency": "USD", "netInterestIncome": "366000", "nonInterestIncome": "None", "operatingExpenses": "29178000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42274000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4349000", "sellingGeneralAndAdministrative": "23226000", "netIncomeFromContinuingOperations": "-2882000" }, "balance": { "goodwill": "380299000", "inventory": "None", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1212807000", "longTermDebt": "None", "shortTermDebt": "62810000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "466301000", "reportedCurrency": "USD", "retainedEarnings": "-296743000", "totalLiabilities": "240105000", "otherCurrentAssets": "12331000", "totalCurrentAssets": "124097000", "currentLongTermDebt": "None", "longTermInvestments": "150481000", "shortTermInvestments": "None", "currentNetReceivables": "58925000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1088710000", "currentAccountsPayable": "29974000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "62810000", "totalShareholderEquity": "665154000", "capitalLeaseObligations": "62810000", "otherCurrentLiabilities": "11686000", "totalCurrentLiabilities": "73275000", "otherNonCurrentLiabilities": "52824000", "totalNonCurrentLiabilities": "166830000", "cashAndShortTermInvestments": "52841000", "commonStockSharesOutstanding": "94884000", "intangibleAssetsExcludingGoodwill": "466301000", "cashAndCashEquivalentsAtCarryingValue": "52841000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2882000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-30169000", "capitalExpenditures": "791000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2838000", "cashflowFromInvestment": "19917000", "stockBasedCompensation": "7396000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2838000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4349000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 57963000, "cost_of_revenue": 42274000, "gross_profit": 15689000, "research_and_development": null, "selling_general_admin": 23226000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4343000, "depreciation_amortisation": 4349000, "ebitda": 6000, "interest_expense": 151000, "interest_income": null, "other_non_operating": null, "pretax_income": -4494000, "tax_provision": -1612000, "effective_tax_rate": null, "net_income": 1910000, "net_income_continuing_ops": -2882000, "net_income_to_common": 1910000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52841000, "short_term_investments": null, "net_receivables": 58925000, "inventory": null, "other_current_assets": null, "total_current_assets": 124097000, "net_ppe": null, "goodwill": 380299000, "intangible_assets": 466301000, "goodwill_and_intangibles": 846600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1088710000, "total_assets": 1212807000, "short_term_debt": 62810000, "accounts_payable": 29974000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 73275000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 166830000, "total_liabilities": 240105000, "total_debt": 62810000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -296743000, "total_equity": 665154000, "shares_outstanding": 94884000, "operating_cash_flow": -30169000, "stock_based_compensation": 7396000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 791000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 19917000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2838000, "free_cash_flow": -29378000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4343000", "ebitda": "6000", "netIncome": "1910000", "grossProfit": "15689000", "depreciation": "None", "totalRevenue": "57963000", "costOfRevenue": "42274000", "interestIncome": "517000", "incomeBeforeTax": "-4494000", "interestExpense": "151000", "operatingIncome": "-13489000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-1612000", "reportedCurrency": "USD", "netInterestIncome": "366000", "nonInterestIncome": "None", "operatingExpenses": "29178000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42274000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4349000", "sellingGeneralAndAdministrative": "23226000", "netIncomeFromContinuingOperations": "-2882000" }, "balance": { "goodwill": "380299000", "inventory": "None", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1212807000", "longTermDebt": "None", "shortTermDebt": "62810000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "466301000", "reportedCurrency": "USD", "retainedEarnings": "-296743000", "totalLiabilities": "240105000", "otherCurrentAssets": "12331000", "totalCurrentAssets": "124097000", "currentLongTermDebt": "None", "longTermInvestments": "150481000", "shortTermInvestments": "None", "currentNetReceivables": "58925000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1088710000", "currentAccountsPayable": "29974000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "62810000", "totalShareholderEquity": "665154000", "capitalLeaseObligations": "62810000", "otherCurrentLiabilities": "11686000", "totalCurrentLiabilities": "73275000", "otherNonCurrentLiabilities": "52824000", "totalNonCurrentLiabilities": "166830000", "cashAndShortTermInvestments": "52841000", "commonStockSharesOutstanding": "94884000", "intangibleAssetsExcludingGoodwill": "466301000", "cashAndCashEquivalentsAtCarryingValue": "52841000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2882000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-30169000", "capitalExpenditures": "791000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2838000", "cashflowFromInvestment": "19917000", "stockBasedCompensation": "7396000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2838000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4349000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:24:59.518160+00:00", "is_restated": false, "income_statement": { "revenue": 53327000, "cost_of_revenue": 50969000, "gross_profit": 2358000, "ebit": -79682000, "ebitda": -76131000, "pretax_income": -86943000, "tax_provision": -11257000, "net_income": -57751000, "net_income_to_common": -57751000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65494000, "total_current_assets": 143213000, "total_assets": 1255833000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 285638000, "total_equity": 658402000, "shares_outstanding": 79692659, "goodwill_and_intangibles": 847405000 }, "cash_flow": { "operating_cash_flow": -56000, "capital_expenditure": 1941000, "free_cash_flow": 1885000, "dividends_paid": 7000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 14019, "ticker_id": 4742, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:24:59.518160+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-79682000", "ebitda": "-76131000", "netIncome": "-57751000", "grossProfit": "2358000", "depreciation": "None", "totalRevenue": "53327000", "costOfRevenue": "50969000", "interestIncome": "1854000", "incomeBeforeTax": "-86943000", "interestExpense": "7261000", "operatingIncome": "-41213000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-11257000", "reportedCurrency": "USD", "netInterestIncome": "-5407000", "nonInterestIncome": "None", "operatingExpenses": "43571000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50969000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3551000", "sellingGeneralAndAdministrative": "37824000", "netIncomeFromContinuingOperations": "-75686000" }, "balance": { "goodwill": "377842000", "inventory": "None", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1255833000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "469563000", "reportedCurrency": "USD", "retainedEarnings": "-296561000", "totalLiabilities": "285638000", "otherCurrentAssets": "9116000", "totalCurrentAssets": "143213000", "currentLongTermDebt": "None", "longTermInvestments": "176191000", "shortTermInvestments": "None", "currentNetReceivables": "68603000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1112620000", "currentAccountsPayable": "37532000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "63055000", "totalShareholderEquity": "658402000", "capitalLeaseObligations": "63055000", "otherCurrentLiabilities": "9412000", "totalCurrentLiabilities": "78051000", "otherNonCurrentLiabilities": "66202000", "totalNonCurrentLiabilities": "207587000", "cashAndShortTermInvestments": "65494000", "commonStockSharesOutstanding": "79692659", "intangibleAssetsExcludingGoodwill": "469563000", "cashAndCashEquivalentsAtCarryingValue": "65494000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-75686000", "profitLoss": "None", "dividendPayout": "7000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-56000", "capitalExpenditures": "1941000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-132452000", "cashflowFromInvestment": "-22218000", "stockBasedCompensation": "3562000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "379000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3551000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 53327000, "cost_of_revenue": 50969000, "gross_profit": 2358000, "research_and_development": null, "selling_general_admin": 37824000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -79682000, "depreciation_amortisation": 3551000, "ebitda": -76131000, "interest_expense": 7261000, "interest_income": null, "other_non_operating": null, "pretax_income": -86943000, "tax_provision": -11257000, "effective_tax_rate": null, "net_income": -57751000, "net_income_continuing_ops": -75686000, "net_income_to_common": -57751000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 65494000, "short_term_investments": null, "net_receivables": 68603000, "inventory": null, "other_current_assets": null, "total_current_assets": 143213000, "net_ppe": null, "goodwill": 377842000, "intangible_assets": 469563000, "goodwill_and_intangibles": 847405000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1112620000, "total_assets": 1255833000, "short_term_debt": null, "accounts_payable": 37532000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 78051000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 207587000, "total_liabilities": 285638000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -296561000, "total_equity": 658402000, "shares_outstanding": 79692659, "operating_cash_flow": -56000, "stock_based_compensation": 3562000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1941000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22218000, "dividends_paid": 7000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -132452000, "free_cash_flow": 1885000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-79682000", "ebitda": "-76131000", "netIncome": "-57751000", "grossProfit": "2358000", "depreciation": "None", "totalRevenue": "53327000", "costOfRevenue": "50969000", "interestIncome": "1854000", "incomeBeforeTax": "-86943000", "interestExpense": "7261000", "operatingIncome": "-41213000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-11257000", "reportedCurrency": "USD", "netInterestIncome": "-5407000", "nonInterestIncome": "None", "operatingExpenses": "43571000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50969000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3551000", "sellingGeneralAndAdministrative": "37824000", "netIncomeFromContinuingOperations": "-75686000" }, "balance": { "goodwill": "377842000", "inventory": "None", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1255833000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "469563000", "reportedCurrency": "USD", "retainedEarnings": "-296561000", "totalLiabilities": "285638000", "otherCurrentAssets": "9116000", "totalCurrentAssets": "143213000", "currentLongTermDebt": "None", "longTermInvestments": "176191000", "shortTermInvestments": "None", "currentNetReceivables": "68603000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1112620000", "currentAccountsPayable": "37532000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "63055000", "totalShareholderEquity": "658402000", "capitalLeaseObligations": "63055000", "otherCurrentLiabilities": "9412000", "totalCurrentLiabilities": "78051000", "otherNonCurrentLiabilities": "66202000", "totalNonCurrentLiabilities": "207587000", "cashAndShortTermInvestments": "65494000", "commonStockSharesOutstanding": "79692659", "intangibleAssetsExcludingGoodwill": "469563000", "cashAndCashEquivalentsAtCarryingValue": "65494000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-75686000", "profitLoss": "None", "dividendPayout": "7000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-56000", "capitalExpenditures": "1941000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-132452000", "cashflowFromInvestment": "-22218000", "stockBasedCompensation": "3562000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "379000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3551000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:24:59.518160+00:00", "is_restated": false, "income_statement": { "revenue": 51809000, "cost_of_revenue": 38142000, "gross_profit": 13667000, "ebit": -71700000, "ebitda": -67112000, "pretax_income": -76888000, "tax_provision": -9484000, "net_income": -72542000, "net_income_to_common": -72542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 222138000, "total_current_assets": 306366000, "total_assets": 1406092000, "short_term_debt": 3275000, "long_term_debt": 128422000, "total_debt": 131697000, "total_liabilities": 366598000, "total_equity": 707018999, "shares_outstanding": 86399551, "goodwill_and_intangibles": 859572000 }, "cash_flow": { "operating_cash_flow": -4940000, "capital_expenditure": 4498000, "free_cash_flow": -442000, "dividends_paid": 1230000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 14021, "ticker_id": 4742, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:24:59.518160+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-71700000", "ebitda": "-67112000", "netIncome": "-72542000", "grossProfit": "13667000", "depreciation": "None", "totalRevenue": "51809000", "costOfRevenue": "38142000", "interestIncome": "2685000", "incomeBeforeTax": "-76888000", "interestExpense": "5194000", "operatingIncome": "-9513000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-9484000", "reportedCurrency": "GBP", "netInterestIncome": "-2509000", "nonInterestIncome": "None", "operatingExpenses": "23180000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38142000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4588000", "sellingGeneralAndAdministrative": "16879000", "netIncomeFromContinuingOperations": "-111405000" }, "balance": { "goodwill": "379845000", "inventory": "None", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1406092000", "longTermDebt": "128422000", "shortTermDebt": "3275000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "479727000", "reportedCurrency": "GBP", "retainedEarnings": "-238810000", "totalLiabilities": "366598000", "otherCurrentAssets": "50465000", "totalCurrentAssets": "306366000", "currentLongTermDebt": "None", "longTermInvestments": "175538000", "shortTermInvestments": "None", "currentNetReceivables": "33763000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1099726000", "currentAccountsPayable": "17561000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "194037000", "totalShareholderEquity": "707018999", "capitalLeaseObligations": "65615000", "otherCurrentLiabilities": "45674000", "totalCurrentLiabilities": "66510000", "otherNonCurrentLiabilities": "56127000", "totalNonCurrentLiabilities": "300088000", "cashAndShortTermInvestments": "222138000", "commonStockSharesOutstanding": "86399551", "intangibleAssetsExcludingGoodwill": "479727000", "cashAndCashEquivalentsAtCarryingValue": "222138000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-111336000", "profitLoss": "None", "dividendPayout": "1230000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "GBP", "changeInInventory": "None", "operatingCashflow": "-4940000", "capitalExpenditures": "4498000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "194486000", "cashflowFromInvestment": "-29813000", "stockBasedCompensation": "4818000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1230000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4621000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 51809000, "cost_of_revenue": 38142000, "gross_profit": 13667000, "research_and_development": null, "selling_general_admin": 16879000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -71700000, "depreciation_amortisation": 4588000, "ebitda": -67112000, "interest_expense": 5194000, "interest_income": null, "other_non_operating": null, "pretax_income": -76888000, "tax_provision": -9484000, "effective_tax_rate": null, "net_income": -72542000, "net_income_continuing_ops": -111405000, "net_income_to_common": -72542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 222138000, "short_term_investments": null, "net_receivables": 33763000, "inventory": null, "other_current_assets": null, "total_current_assets": 306366000, "net_ppe": null, "goodwill": 379845000, "intangible_assets": 479727000, "goodwill_and_intangibles": 859572000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1099726000, "total_assets": 1406092000, "short_term_debt": 3275000, "accounts_payable": 17561000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 66510000, "long_term_debt": 128422000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 300088000, "total_liabilities": 366598000, "total_debt": 131697000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -238810000, "total_equity": 707018999, "shares_outstanding": 86399551, "operating_cash_flow": -4940000, "stock_based_compensation": 4818000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4498000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29813000, "dividends_paid": 1230000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 194486000, "free_cash_flow": -442000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-71700000", "ebitda": "-67112000", "netIncome": "-72542000", "grossProfit": "13667000", "depreciation": "None", "totalRevenue": "51809000", "costOfRevenue": "38142000", "interestIncome": "2685000", "incomeBeforeTax": "-76888000", "interestExpense": "5194000", "operatingIncome": "-9513000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-9484000", "reportedCurrency": "GBP", "netInterestIncome": "-2509000", "nonInterestIncome": "None", "operatingExpenses": "23180000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38142000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4588000", "sellingGeneralAndAdministrative": "16879000", "netIncomeFromContinuingOperations": "-111405000" }, "balance": { "goodwill": "379845000", "inventory": "None", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1406092000", "longTermDebt": "128422000", "shortTermDebt": "3275000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "479727000", "reportedCurrency": "GBP", "retainedEarnings": "-238810000", "totalLiabilities": "366598000", "otherCurrentAssets": "50465000", "totalCurrentAssets": "306366000", "currentLongTermDebt": "None", "longTermInvestments": "175538000", "shortTermInvestments": "None", "currentNetReceivables": "33763000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1099726000", "currentAccountsPayable": "17561000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "194037000", "totalShareholderEquity": "707018999", "capitalLeaseObligations": "65615000", "otherCurrentLiabilities": "45674000", "totalCurrentLiabilities": "66510000", "otherNonCurrentLiabilities": "56127000", "totalNonCurrentLiabilities": "300088000", "cashAndShortTermInvestments": "222138000", "commonStockSharesOutstanding": "86399551", "intangibleAssetsExcludingGoodwill": "479727000", "cashAndCashEquivalentsAtCarryingValue": "222138000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-111336000", "profitLoss": "None", "dividendPayout": "1230000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "GBP", "changeInInventory": "None", "operatingCashflow": "-4940000", "capitalExpenditures": "4498000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "194486000", "cashflowFromInvestment": "-29813000", "stockBasedCompensation": "4818000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1230000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4621000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:24:59.518160+00:00", "is_restated": false, "income_statement": { "revenue": 49453000, "cost_of_revenue": 38893000, "gross_profit": 10560000, "ebit": -5273000, "ebitda": -1460000, "pretax_income": -10124000, "tax_provision": -756000, "net_income": -6403000, "net_income_to_common": -6403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59984000, "total_current_assets": 145600000, "total_assets": 1322730000, "short_term_debt": 6486000, "long_term_debt": 163986000, "total_debt": 170472000, "total_liabilities": 399209000, "total_equity": 540217000, "shares_outstanding": 71738190, "goodwill_and_intangibles": 946230000 }, "cash_flow": { "operating_cash_flow": -30184000, "capital_expenditure": 1064000, "free_cash_flow": -29120000, "dividends_paid": 2853000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 14022, "ticker_id": 4742, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:24:59.518160+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5273000", "ebitda": "-1460000", "netIncome": "-6403000", "grossProfit": "10560000", "depreciation": "None", "totalRevenue": "49453000", "costOfRevenue": "38893000", "interestIncome": "563000", "incomeBeforeTax": "-10124000", "interestExpense": "4851000", "operatingIncome": "-14955000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-756000", "reportedCurrency": "GBP", "netInterestIncome": "-4288000", "nonInterestIncome": "None", "operatingExpenses": "25515000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38893000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3813000", "sellingGeneralAndAdministrative": "19174000", "netIncomeFromContinuingOperations": "-8959000" }, "balance": { "goodwill": "440997000", "inventory": "None", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "1322730000", "longTermDebt": "163986000", "shortTermDebt": "6486000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "505233000", "reportedCurrency": "GBP", "retainedEarnings": "-170172000", "totalLiabilities": "399209000", "otherCurrentAssets": "53235000", "totalCurrentAssets": "145600000", "currentLongTermDebt": "None", "longTermInvestments": "169738000", "shortTermInvestments": "None", "currentNetReceivables": "32381000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1177130000", "currentAccountsPayable": "28943000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "228267000", "totalShareholderEquity": "540217000", "capitalLeaseObligations": "64281000", "otherCurrentLiabilities": "-2390000", "totalCurrentLiabilities": "60997000", "otherNonCurrentLiabilities": "53584000", "totalNonCurrentLiabilities": "338212000", "cashAndShortTermInvestments": "59984000", "commonStockSharesOutstanding": "71738190", "intangibleAssetsExcludingGoodwill": "505233000", "cashAndCashEquivalentsAtCarryingValue": "59984000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9368000", "profitLoss": "None", "dividendPayout": "2853000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "GBP", "changeInInventory": "None", "operatingCashflow": "-30184000", "capitalExpenditures": "1064000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8129000", "cashflowFromInvestment": "-54634000", "stockBasedCompensation": "6495000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2853000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-270000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3813000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 49453000, "cost_of_revenue": 38893000, "gross_profit": 10560000, "research_and_development": null, "selling_general_admin": 19174000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5273000, "depreciation_amortisation": 3813000, "ebitda": -1460000, "interest_expense": 4851000, "interest_income": null, "other_non_operating": null, "pretax_income": -10124000, "tax_provision": -756000, "effective_tax_rate": null, "net_income": -6403000, "net_income_continuing_ops": -8959000, "net_income_to_common": -6403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59984000, "short_term_investments": null, "net_receivables": 32381000, "inventory": null, "other_current_assets": null, "total_current_assets": 145600000, "net_ppe": null, "goodwill": 440997000, "intangible_assets": 505233000, "goodwill_and_intangibles": 946230000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1177130000, "total_assets": 1322730000, "short_term_debt": 6486000, "accounts_payable": 28943000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 60997000, "long_term_debt": 163986000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 338212000, "total_liabilities": 399209000, "total_debt": 170472000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -170172000, "total_equity": 540217000, "shares_outstanding": 71738190, "operating_cash_flow": -30184000, "stock_based_compensation": 6495000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1064000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -54634000, "dividends_paid": 2853000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8129000, "free_cash_flow": -29120000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5273000", "ebitda": "-1460000", "netIncome": "-6403000", "grossProfit": "10560000", "depreciation": "None", "totalRevenue": "49453000", "costOfRevenue": "38893000", "interestIncome": "563000", "incomeBeforeTax": "-10124000", "interestExpense": "4851000", "operatingIncome": "-14955000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-756000", "reportedCurrency": "GBP", "netInterestIncome": "-4288000", "nonInterestIncome": "None", "operatingExpenses": "25515000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38893000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3813000", "sellingGeneralAndAdministrative": "19174000", "netIncomeFromContinuingOperations": "-8959000" }, "balance": { "goodwill": "440997000", "inventory": "None", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "1322730000", "longTermDebt": "163986000", "shortTermDebt": "6486000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "505233000", "reportedCurrency": "GBP", "retainedEarnings": "-170172000", "totalLiabilities": "399209000", "otherCurrentAssets": "53235000", "totalCurrentAssets": "145600000", "currentLongTermDebt": "None", "longTermInvestments": "169738000", "shortTermInvestments": "None", "currentNetReceivables": "32381000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1177130000", "currentAccountsPayable": "28943000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "228267000", "totalShareholderEquity": "540217000", "capitalLeaseObligations": "64281000", "otherCurrentLiabilities": "-2390000", "totalCurrentLiabilities": "60997000", "otherNonCurrentLiabilities": "53584000", "totalNonCurrentLiabilities": "338212000", "cashAndShortTermInvestments": "59984000", "commonStockSharesOutstanding": "71738190", "intangibleAssetsExcludingGoodwill": "505233000", "cashAndCashEquivalentsAtCarryingValue": "59984000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9368000", "profitLoss": "None", "dividendPayout": "2853000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "GBP", "changeInInventory": "None", "operatingCashflow": "-30184000", "capitalExpenditures": "1064000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8129000", "cashflowFromInvestment": "-54634000", "stockBasedCompensation": "6495000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2853000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-270000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3813000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:24:59.518160+00:00", "is_restated": false, "income_statement": { "revenue": 50812000, "cost_of_revenue": 39557000, "gross_profit": 11255000, "ebit": 27288000, "ebitda": 29855000, "pretax_income": 22448000, "tax_provision": 363000, "net_income": 29689000, "net_income_to_common": 29689000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134237000, "total_current_assets": 229431000, "total_assets": 1299938000, "short_term_debt": 9803000, "long_term_debt": 183663000, "total_debt": 193466000, "total_liabilities": 401595000, "total_equity": 510938000, "shares_outstanding": 66718427, "goodwill_and_intangibles": 840456000 }, "cash_flow": { "operating_cash_flow": -15472000, "capital_expenditure": 210000, "free_cash_flow": -15262000, "dividends_paid": 2681000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 14023, "ticker_id": 4742, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:24:59.518160+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27288000", "ebitda": "29855000", "netIncome": "29689000", "grossProfit": "11255000", "depreciation": "None", "totalRevenue": "50812000", "costOfRevenue": "39557000", "interestIncome": "260000", "incomeBeforeTax": "22448000", "interestExpense": "4840000", "operatingIncome": "-14668000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "363000", "reportedCurrency": "GBP", "netInterestIncome": "-4580000", "nonInterestIncome": "None", "operatingExpenses": "25923000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39557000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2567000", "sellingGeneralAndAdministrative": "21180000", "netIncomeFromContinuingOperations": "21745000" }, "balance": { "goodwill": "408209000", "inventory": "1", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "1299938000", "longTermDebt": "183663000", "shortTermDebt": "9803000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "432247000", "reportedCurrency": "GBP", "retainedEarnings": "-164178000", "totalLiabilities": "401595000", "otherCurrentAssets": "60107000", "totalCurrentAssets": "229431000", "currentLongTermDebt": "None", "longTermInvestments": "172606000", "shortTermInvestments": "None", "currentNetReceivables": "35087000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1070507000", "currentAccountsPayable": "24586000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "241139000", "totalShareholderEquity": "510938000", "capitalLeaseObligations": "57476000", "otherCurrentLiabilities": "10811000", "totalCurrentLiabilities": "41726000", "otherNonCurrentLiabilities": "47128000", "totalNonCurrentLiabilities": "359869000", "cashAndShortTermInvestments": "134237000", "commonStockSharesOutstanding": "66718427", "intangibleAssetsExcludingGoodwill": "432247000", "cashAndCashEquivalentsAtCarryingValue": "134237000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22085000", "profitLoss": "None", "dividendPayout": "2681000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "GBP", "changeInInventory": "None", "operatingCashflow": "-15472000", "capitalExpenditures": "210000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "104096000", "cashflowFromInvestment": "30980000", "stockBasedCompensation": "2579000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2681000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3199201", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2567000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 50812000, "cost_of_revenue": 39557000, "gross_profit": 11255000, "research_and_development": null, "selling_general_admin": 21180000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27288000, "depreciation_amortisation": 2567000, "ebitda": 29855000, "interest_expense": 4840000, "interest_income": null, "other_non_operating": null, "pretax_income": 22448000, "tax_provision": 363000, "effective_tax_rate": null, "net_income": 29689000, "net_income_continuing_ops": 21745000, "net_income_to_common": 29689000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 134237000, "short_term_investments": null, "net_receivables": 35087000, "inventory": 1, "other_current_assets": null, "total_current_assets": 229431000, "net_ppe": null, "goodwill": 408209000, "intangible_assets": 432247000, "goodwill_and_intangibles": 840456000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1070507000, "total_assets": 1299938000, "short_term_debt": 9803000, "accounts_payable": 24586000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 41726000, "long_term_debt": 183663000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 359869000, "total_liabilities": 401595000, "total_debt": 193466000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -164178000, "total_equity": 510938000, "shares_outstanding": 66718427, "operating_cash_flow": -15472000, "stock_based_compensation": 2579000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 210000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 30980000, "dividends_paid": 2681000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 104096000, "free_cash_flow": -15262000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27288000", "ebitda": "29855000", "netIncome": "29689000", "grossProfit": "11255000", "depreciation": "None", "totalRevenue": "50812000", "costOfRevenue": "39557000", "interestIncome": "260000", "incomeBeforeTax": "22448000", "interestExpense": "4840000", "operatingIncome": "-14668000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "363000", "reportedCurrency": "GBP", "netInterestIncome": "-4580000", "nonInterestIncome": "None", "operatingExpenses": "25923000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39557000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2567000", "sellingGeneralAndAdministrative": "21180000", "netIncomeFromContinuingOperations": "21745000" }, "balance": { "goodwill": "408209000", "inventory": "1", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "1299938000", "longTermDebt": "183663000", "shortTermDebt": "9803000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "432247000", "reportedCurrency": "GBP", "retainedEarnings": "-164178000", "totalLiabilities": "401595000", "otherCurrentAssets": "60107000", "totalCurrentAssets": "229431000", "currentLongTermDebt": "None", "longTermInvestments": "172606000", "shortTermInvestments": "None", "currentNetReceivables": "35087000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1070507000", "currentAccountsPayable": "24586000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "241139000", "totalShareholderEquity": "510938000", "capitalLeaseObligations": "57476000", "otherCurrentLiabilities": "10811000", "totalCurrentLiabilities": "41726000", "otherNonCurrentLiabilities": "47128000", "totalNonCurrentLiabilities": "359869000", "cashAndShortTermInvestments": "134237000", "commonStockSharesOutstanding": "66718427", "intangibleAssetsExcludingGoodwill": "432247000", "cashAndCashEquivalentsAtCarryingValue": "134237000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22085000", "profitLoss": "None", "dividendPayout": "2681000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "GBP", "changeInInventory": "None", "operatingCashflow": "-15472000", "capitalExpenditures": "210000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "104096000", "cashflowFromInvestment": "30980000", "stockBasedCompensation": "2579000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2681000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3199201", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2567000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:24:59.518160+00:00", "is_restated": false, "income_statement": { "revenue": 91708000, "cost_of_revenue": 69659000, "gross_profit": 22049000, "ebit": -67640000, "ebitda": -62449000, "pretax_income": -71841000, "tax_provision": 2044000, "net_income": -48587000, "net_income_to_common": -48587000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15348000, "total_current_assets": 185440000, "total_assets": 1266297000, "short_term_debt": 7079000, "long_term_debt": 186353000, "total_debt": 193432000, "total_liabilities": 483804000, "total_equity": 352144000, "shares_outstanding": 64996320, "goodwill_and_intangibles": 847311000 }, "cash_flow": { "operating_cash_flow": -705000, "capital_expenditure": 361000, "free_cash_flow": -344000, "dividends_paid": 3370000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 14024, "ticker_id": 4742, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:24:59.518160+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-67640000", "ebitda": "-62449000", "netIncome": "-48587000", "grossProfit": "22049000", "depreciation": "None", "totalRevenue": "91708000", "costOfRevenue": "69659000", "interestIncome": "None", "incomeBeforeTax": "-71841000", "interestExpense": "4201000", "operatingIncome": "-15279000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2044000", "reportedCurrency": "GBP", "netInterestIncome": "-4201000", "nonInterestIncome": "None", "operatingExpenses": "37328000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69659000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5191000", "sellingGeneralAndAdministrative": "30092000", "netIncomeFromContinuingOperations": "-73885000" }, "balance": { "goodwill": "411634000", "inventory": "1", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "1266297000", "longTermDebt": "186353000", "shortTermDebt": "7079000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "435677000", "reportedCurrency": "GBP", "retainedEarnings": "-193527000", "totalLiabilities": "483804000", "otherCurrentAssets": "64679000", "totalCurrentAssets": "185440000", "currentLongTermDebt": "None", "longTermInvestments": "180088000", "shortTermInvestments": "None", "currentNetReceivables": "105413000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1080857000", "currentAccountsPayable": "40578000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "242476000", "totalShareholderEquity": "352144000", "capitalLeaseObligations": "56123000", "otherCurrentLiabilities": "28029000", "totalCurrentLiabilities": "86280000", "otherNonCurrentLiabilities": "71361000", "totalNonCurrentLiabilities": "397524000", "cashAndShortTermInvestments": "15348000", "commonStockSharesOutstanding": "64996320", "intangibleAssetsExcludingGoodwill": "435677000", "cashAndCashEquivalentsAtCarryingValue": "15348000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-73885000", "profitLoss": "None", "dividendPayout": "3370000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "GBP", "changeInInventory": "None", "operatingCashflow": "-705000", "capitalExpenditures": "361000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5140000", "cashflowFromInvestment": "-564000", "stockBasedCompensation": "1659000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3370000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5191000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 91708000, "cost_of_revenue": 69659000, "gross_profit": 22049000, "research_and_development": null, "selling_general_admin": 30092000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -67640000, "depreciation_amortisation": 5191000, "ebitda": -62449000, "interest_expense": 4201000, "interest_income": null, "other_non_operating": null, "pretax_income": -71841000, "tax_provision": 2044000, "effective_tax_rate": null, "net_income": -48587000, "net_income_continuing_ops": -73885000, "net_income_to_common": -48587000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15348000, "short_term_investments": null, "net_receivables": 105413000, "inventory": 1, "other_current_assets": null, "total_current_assets": 185440000, "net_ppe": null, "goodwill": 411634000, "intangible_assets": 435677000, "goodwill_and_intangibles": 847311000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1080857000, "total_assets": 1266297000, "short_term_debt": 7079000, "accounts_payable": 40578000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 86280000, "long_term_debt": 186353000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 397524000, "total_liabilities": 483804000, "total_debt": 193432000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -193527000, "total_equity": 352144000, "shares_outstanding": 64996320, "operating_cash_flow": -705000, "stock_based_compensation": 1659000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 361000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -564000, "dividends_paid": 3370000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5140000, "free_cash_flow": -344000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-67640000", "ebitda": "-62449000", "netIncome": "-48587000", "grossProfit": "22049000", "depreciation": "None", "totalRevenue": "91708000", "costOfRevenue": "69659000", "interestIncome": "None", "incomeBeforeTax": "-71841000", "interestExpense": "4201000", "operatingIncome": "-15279000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2044000", "reportedCurrency": "GBP", "netInterestIncome": "-4201000", "nonInterestIncome": "None", "operatingExpenses": "37328000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69659000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5191000", "sellingGeneralAndAdministrative": "30092000", "netIncomeFromContinuingOperations": "-73885000" }, "balance": { "goodwill": "411634000", "inventory": "1", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "1266297000", "longTermDebt": "186353000", "shortTermDebt": "7079000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "435677000", "reportedCurrency": "GBP", "retainedEarnings": "-193527000", "totalLiabilities": "483804000", "otherCurrentAssets": "64679000", "totalCurrentAssets": "185440000", "currentLongTermDebt": "None", "longTermInvestments": "180088000", "shortTermInvestments": "None", "currentNetReceivables": "105413000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1080857000", "currentAccountsPayable": "40578000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "242476000", "totalShareholderEquity": "352144000", "capitalLeaseObligations": "56123000", "otherCurrentLiabilities": "28029000", "totalCurrentLiabilities": "86280000", "otherNonCurrentLiabilities": "71361000", "totalNonCurrentLiabilities": "397524000", "cashAndShortTermInvestments": "15348000", "commonStockSharesOutstanding": "64996320", "intangibleAssetsExcludingGoodwill": "435677000", "cashAndCashEquivalentsAtCarryingValue": "15348000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-73885000", "profitLoss": "None", "dividendPayout": "3370000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "GBP", "changeInInventory": "None", "operatingCashflow": "-705000", "capitalExpenditures": "361000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5140000", "cashflowFromInvestment": "-564000", "stockBasedCompensation": "1659000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3370000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5191000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:24:59.518160+00:00", "is_restated": false, "income_statement": { "revenue": 48186000, "cost_of_revenue": 40009000, "gross_profit": 8177000, "ebit": -170882000, "ebitda": -167206000, "pretax_income": -174550000, "tax_provision": -1782000, "net_income": -89671000, "net_income_to_common": -89671000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12196000, "total_current_assets": 95720000, "total_assets": 1233780000, "short_term_debt": 1827000, "long_term_debt": 172804000, "total_debt": 174631000, "total_liabilities": 388020000, "total_equity": 382025000, "shares_outstanding": 63568646, "goodwill_and_intangibles": 910622000 }, "cash_flow": { "operating_cash_flow": -14472000, "capital_expenditure": 15000, "free_cash_flow": -14457000, "dividends_paid": 3189000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 14026, "ticker_id": 4742, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:24:59.518160+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-170882000", "ebitda": "-167206000", "netIncome": "-89671000", "grossProfit": "8177000", "depreciation": "None", "totalRevenue": "48186000", "costOfRevenue": "40009000", "interestIncome": "0", "incomeBeforeTax": "-174550000", "interestExpense": "3668000", "operatingIncome": "-25069000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-1782000", "reportedCurrency": "GBP", "netInterestIncome": "-3668000", "nonInterestIncome": "None", "operatingExpenses": "33246000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40009000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3676000", "sellingGeneralAndAdministrative": "27830000", "netIncomeFromContinuingOperations": "-171074000" }, "balance": { "goodwill": "409432000", "inventory": "1", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "1233780000", "longTermDebt": "172804000", "shortTermDebt": "1827000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "501190000", "reportedCurrency": "GBP", "retainedEarnings": "-141965000", "totalLiabilities": "388020000", "otherCurrentAssets": "20519000", "totalCurrentAssets": "95720000", "currentLongTermDebt": "None", "longTermInvestments": "192587000", "shortTermInvestments": "None", "currentNetReceivables": "63005000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1138060000", "currentAccountsPayable": "36914000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "202364000", "totalShareholderEquity": "382025000", "capitalLeaseObligations": "29560000", "otherCurrentLiabilities": "11935000", "totalCurrentLiabilities": "67214000", "otherNonCurrentLiabilities": "72574000", "totalNonCurrentLiabilities": "320806000", "cashAndShortTermInvestments": "12196000", "commonStockSharesOutstanding": "63568646", "intangibleAssetsExcludingGoodwill": "501190000", "cashAndCashEquivalentsAtCarryingValue": "12196000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-172768000", "profitLoss": "None", "dividendPayout": "3189000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "GBP", "changeInInventory": "396000", "operatingCashflow": "-14472000", "capitalExpenditures": "15000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1207000", "cashflowFromInvestment": "-3835000", "stockBasedCompensation": "1990000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3189000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3676000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 48186000, "cost_of_revenue": 40009000, "gross_profit": 8177000, "research_and_development": null, "selling_general_admin": 27830000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -170882000, "depreciation_amortisation": 3676000, "ebitda": -167206000, "interest_expense": 3668000, "interest_income": null, "other_non_operating": null, "pretax_income": -174550000, "tax_provision": -1782000, "effective_tax_rate": null, "net_income": -89671000, "net_income_continuing_ops": -171074000, "net_income_to_common": -89671000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12196000, "short_term_investments": null, "net_receivables": 63005000, "inventory": 1, "other_current_assets": null, "total_current_assets": 95720000, "net_ppe": null, "goodwill": 409432000, "intangible_assets": 501190000, "goodwill_and_intangibles": 910622000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1138060000, "total_assets": 1233780000, "short_term_debt": 1827000, "accounts_payable": 36914000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 67214000, "long_term_debt": 172804000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 320806000, "total_liabilities": 388020000, "total_debt": 174631000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -141965000, "total_equity": 382025000, "shares_outstanding": 63568646, "operating_cash_flow": -14472000, "stock_based_compensation": 1990000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3835000, "dividends_paid": 3189000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1207000, "free_cash_flow": -14457000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-170882000", "ebitda": "-167206000", "netIncome": "-89671000", "grossProfit": "8177000", "depreciation": "None", "totalRevenue": "48186000", "costOfRevenue": "40009000", "interestIncome": "0", "incomeBeforeTax": "-174550000", "interestExpense": "3668000", "operatingIncome": "-25069000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-1782000", "reportedCurrency": "GBP", "netInterestIncome": "-3668000", "nonInterestIncome": "None", "operatingExpenses": "33246000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40009000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3676000", "sellingGeneralAndAdministrative": "27830000", "netIncomeFromContinuingOperations": "-171074000" }, "balance": { "goodwill": "409432000", "inventory": "1", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "1233780000", "longTermDebt": "172804000", "shortTermDebt": "1827000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "501190000", "reportedCurrency": "GBP", "retainedEarnings": "-141965000", "totalLiabilities": "388020000", "otherCurrentAssets": "20519000", "totalCurrentAssets": "95720000", "currentLongTermDebt": "None", "longTermInvestments": "192587000", "shortTermInvestments": "None", "currentNetReceivables": "63005000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1138060000", "currentAccountsPayable": "36914000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "202364000", "totalShareholderEquity": "382025000", "capitalLeaseObligations": "29560000", "otherCurrentLiabilities": "11935000", "totalCurrentLiabilities": "67214000", "otherNonCurrentLiabilities": "72574000", "totalNonCurrentLiabilities": "320806000", "cashAndShortTermInvestments": "12196000", "commonStockSharesOutstanding": "63568646", "intangibleAssetsExcludingGoodwill": "501190000", "cashAndCashEquivalentsAtCarryingValue": "12196000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-172768000", "profitLoss": "None", "dividendPayout": "3189000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "GBP", "changeInInventory": "396000", "operatingCashflow": "-14472000", "capitalExpenditures": "15000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1207000", "cashflowFromInvestment": "-3835000", "stockBasedCompensation": "1990000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3189000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3676000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:24:59.518160+00:00", "is_restated": false, "income_statement": { "revenue": 51285000, "cost_of_revenue": 33952000, "gross_profit": 17333000, "ebit": 16055000, "ebitda": 19710000, "pretax_income": 12684000, "tax_provision": -15446000, "net_income": 42740000, "net_income_to_common": 42740000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24106000, "total_current_assets": 106846000, "total_assets": 1405745000, "short_term_debt": 3409000, "long_term_debt": 169094000, "total_debt": 172503000, "total_liabilities": 382689000, "total_equity": 472206000, "shares_outstanding": 59286346, "goodwill_and_intangibles": 1060667000 }, "cash_flow": { "operating_cash_flow": 1662000, "capital_expenditure": 147000, "free_cash_flow": 1809000, "dividends_paid": 825226, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 14027, "ticker_id": 4742, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:24:59.518160+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16055000", "ebitda": "19710000", "netIncome": "42740000", "grossProfit": "17333000", "depreciation": "None", "totalRevenue": "51285000", "costOfRevenue": "33952000", "interestIncome": "0", "incomeBeforeTax": "12684000", "interestExpense": "3371000", "operatingIncome": "-13059000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-15446000", "reportedCurrency": "GBP", "netInterestIncome": "-3371000", "nonInterestIncome": "None", "operatingExpenses": "30392000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-9155000", "costofGoodsAndServicesSold": "33952000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3655000", "sellingGeneralAndAdministrative": "24863000", "netIncomeFromContinuingOperations": "40127000" }, "balance": { "goodwill": "561188000", "inventory": "-92916", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "1405745000", "longTermDebt": "169094000", "shortTermDebt": "3409000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "499479000", "reportedCurrency": "GBP", "retainedEarnings": "-53244000", "totalLiabilities": "382689000", "otherCurrentAssets": "22327000", "totalCurrentAssets": "106846000", "currentLongTermDebt": "None", "longTermInvestments": "38733000", "shortTermInvestments": "92917", "currentNetReceivables": "60413000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1298899000", "currentAccountsPayable": "38724000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "198019000", "totalShareholderEquity": "472206000", "capitalLeaseObligations": "28925000", "otherCurrentLiabilities": "15671000", "totalCurrentLiabilities": "69945000", "otherNonCurrentLiabilities": "114639000", "totalNonCurrentLiabilities": "312744000", "cashAndShortTermInvestments": "24106000", "commonStockSharesOutstanding": "59286346", "intangibleAssetsExcludingGoodwill": "499479000", "cashAndCashEquivalentsAtCarryingValue": "24106000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43442000", "profitLoss": "None", "dividendPayout": "825226", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "GBP", "changeInInventory": "16697000", "operatingCashflow": "1662000", "capitalExpenditures": "147000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24748000", "cashflowFromInvestment": "-14419000", "stockBasedCompensation": "2868000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "825226", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "29393000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3655000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 51285000, "cost_of_revenue": 33952000, "gross_profit": 17333000, "research_and_development": null, "selling_general_admin": 24863000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16055000, "depreciation_amortisation": 3655000, "ebitda": 19710000, "interest_expense": 3371000, "interest_income": null, "other_non_operating": null, "pretax_income": 12684000, "tax_provision": -15446000, "effective_tax_rate": null, "net_income": 42740000, "net_income_continuing_ops": 40127000, "net_income_to_common": 42740000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24106000, "short_term_investments": 92917, "net_receivables": 60413000, "inventory": -92916, "other_current_assets": null, "total_current_assets": 106846000, "net_ppe": null, "goodwill": 561188000, "intangible_assets": 499479000, "goodwill_and_intangibles": 1060667000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1298899000, "total_assets": 1405745000, "short_term_debt": 3409000, "accounts_payable": 38724000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 69945000, "long_term_debt": 169094000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 312744000, "total_liabilities": 382689000, "total_debt": 172503000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -53244000, "total_equity": 472206000, "shares_outstanding": 59286346, "operating_cash_flow": 1662000, "stock_based_compensation": 2868000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 147000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14419000, "dividends_paid": 825226, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 24748000, "free_cash_flow": 1809000, "net_change_in_cash": 29393000 }, "raw_data": { "income": { "ebit": "16055000", "ebitda": "19710000", "netIncome": "42740000", "grossProfit": "17333000", "depreciation": "None", "totalRevenue": "51285000", "costOfRevenue": "33952000", "interestIncome": "0", "incomeBeforeTax": "12684000", "interestExpense": "3371000", "operatingIncome": "-13059000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-15446000", "reportedCurrency": "GBP", "netInterestIncome": "-3371000", "nonInterestIncome": "None", "operatingExpenses": "30392000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-9155000", "costofGoodsAndServicesSold": "33952000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3655000", "sellingGeneralAndAdministrative": "24863000", "netIncomeFromContinuingOperations": "40127000" }, "balance": { "goodwill": "561188000", "inventory": "-92916", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "1405745000", "longTermDebt": "169094000", "shortTermDebt": "3409000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "499479000", "reportedCurrency": "GBP", "retainedEarnings": "-53244000", "totalLiabilities": "382689000", "otherCurrentAssets": "22327000", "totalCurrentAssets": "106846000", "currentLongTermDebt": "None", "longTermInvestments": "38733000", "shortTermInvestments": "92917", "currentNetReceivables": "60413000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1298899000", "currentAccountsPayable": "38724000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "198019000", "totalShareholderEquity": "472206000", "capitalLeaseObligations": "28925000", "otherCurrentLiabilities": "15671000", "totalCurrentLiabilities": "69945000", "otherNonCurrentLiabilities": "114639000", "totalNonCurrentLiabilities": "312744000", "cashAndShortTermInvestments": "24106000", "commonStockSharesOutstanding": "59286346", "intangibleAssetsExcludingGoodwill": "499479000", "cashAndCashEquivalentsAtCarryingValue": "24106000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43442000", "profitLoss": "None", "dividendPayout": "825226", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "GBP", "changeInInventory": "16697000", "operatingCashflow": "1662000", "capitalExpenditures": "147000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24748000", "cashflowFromInvestment": "-14419000", "stockBasedCompensation": "2868000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "825226", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "29393000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3655000", "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": 7, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }