{ "ticker": { "uuid": "56a96011-0481-44ba-8846-9fa4fcbac7c3", "symbol": "OTLY", "name": "Oatly Group AB ADR", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/56a96011-0481-44ba-8846-9fa4fcbac7c3/", "api_url": "https://sharemaestro.com/factors/api/tickers/56a96011-0481-44ba-8846-9fa4fcbac7c3/" }, "ticker_metadata": { "id": 7564, "uuid": "56a96011-0481-44ba-8846-9fa4fcbac7c3", "symbol": "OTLY", "name": "Oatly Group AB ADR", "asset_type": "equity", "market_cap": 312250000, "stock_exchange_id": 2, "industry": "Packaged Foods", "sector": "Consumer Defensive", "description": "Oatly Group AB, an oat milk company, offers a range of plant-based dairy products made from oats in Sweden. The company is headquartered in Malm, Sweden.", "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": "56a96011-0481-44ba-8846-9fa4fcbac7c3", "symbol": "OTLY", "name": "Oatly Group AB ADR", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/56a96011-0481-44ba-8846-9fa4fcbac7c3/", "api_url": "https://sharemaestro.com/factors/api/tickers/56a96011-0481-44ba-8846-9fa4fcbac7c3/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.05, "value": 0.32, "quality": 0.07, "momentum": 0.09, "coverage": 0.818, "confidence": 0.818, "delta": null }, "headline_factors": { "price": 8.19, "market_cap": 255732750, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -56.1919, "piotroski_f_score": 4, "momentum_12_1": -0.1665, "volatility_252d": 0.5753 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:35.125446+00:00", "batch_id": "" }, "size": { "price_close": 8.19, "market_cap": 255732750, "market_cap_usd": 255732750, "enterprise_value": 731637750, "shares_outstanding": 31225000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 72.384, "ptbv_ratio": null, "ps_ratio": 0.2899, "pcf_ratio": null, "pfcf_ratio": 73.0161, "ev_ebitda": null, "ev_ebit": -4.9286, "ev_sales": 0.8293, "ev_fcf": 208.895, "earnings_yield": null, "fcf_yield": 0.0048, "price_to_sales": 0.2899, "price_to_book": 72.384, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 1.2059 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.3136, "operating_margin": -0.1683, "net_margin": -0.225, "ebitda_margin": -0.112, "fcf_margin": 0.004, "roe": -56.1919, "roa": -0.2622, "roic": -0.2322, "roc_greenblatt": null, "asset_turnover": 1.1652, "cash_conversion": -0.0176, "accruals_ratio": -0.2473, "sbc_to_revenue": 0.0142, "piotroski_f_score": 4, "altman_z_score": -2.3589, "earnings_stability_5y": 0.6126, "revenue_stability_5y": 0.3782, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3654, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 213.0402, "net_debt_to_ebitda": -4.8179, "debt_to_assets": 0.6938, "interest_coverage": -1.5721, "current_ratio": 0.4549, "quick_ratio": 0.3166, "net_debt": 475905000, "local_beta": 0.0002, "volatility_252d": 0.5753, "volatility_60d": 1.3042, "max_drawdown_12m": -0.5437, "risk_adjusted_momentum": -0.2895 }, "growth": { "revenue_growth_1y": 0.0716, "revenue_growth_3y_cagr": 0.0609, "revenue_growth_5y_cagr": 0.154, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.8259, "revenue_growth": 0.0716, "earnings_growth": null }, "momentum": { "price_return_1m": -0.2133, "price_return_3m": -0.2438, "price_return_6m": -0.3265, "price_return_9m": -0.5263, "price_return_12m": -0.3443, "price_return_12m_ex1m": -0.1665, "momentum_6m": -0.3265, "momentum_12m": -0.3443, "momentum_12_1": -0.1665, "distance_from_52w_high": -0.5437, "distance_from_52w_low": 0, "relative_strength": -0.5022 }, "raw_ttm": { "revenue_ttm": 882271000, "gross_profit_ttm": 276659000, "ebit_ttm": -148446000, "ebitda_ttm": -98778000, "net_income_ttm": -198526000, "eps_diluted_ttm": -6.3579, "operating_cash_flow_ttm": -11269930, "capital_expenditure_ttm": 14772348, "fcf_ttm": 3502418, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 94423744, "cash_and_equivalents": 49414000, "total_current_assets": 252574000, "total_current_liabilities": 555279000, "net_ppe": null, "total_assets": 757216000, "total_debt": 525319000, "total_equity": 3533000, "net_working_capital": -2482000, "book_value_per_share": 0.1131, "retained_earnings": -1406942000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -128490000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 99, "rank_ptbv": 50, "rank_ps": 8, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 17, "rank_earnings_yield": 50, "rank_fcf_yield": 85, "rank_dividend_yield": 75, "rank_shareholder_yield": 75, "rank_total_yield": 75, "rank_roe": 100, "rank_roc": 50, "rank_roic": 92, "rank_gross_margin": 69, "rank_fcf_margin": 86, "rank_piotroski": 74, "rank_accruals": 5, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 88, "rank_momentum_12m_ex1m": 79, "rank_relative_strength": 89 }, "composites": { "value_composite": 68, "quality_composite": 93, "momentum_composite": 91, "growth_composite": 57, "yield_composite": 83, "svqf_composite": 62, "vc1_composite": 68, "vc2_composite": 72, "vc3_composite": 72, "trending_value_composite": null, "overall_composite": 95, "quality_value_composite": 0.1497, "os_score": 0.05, "value_percentile": 0.32, "quality_percentile": 0.07, "momentum_percentile": 0.09, "factor_coverage": 0.818, "signal_confidence": 0.818, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 79, "small_cap_core_rank": 71, "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": 2184, "ticker_id": 7564, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:35.125446+00:00", "batch_id": "", "os_score_delta": null, "price_close": 8.19, "market_cap": 255732750, "market_cap_usd": 255732750, "enterprise_value": 731637750, "shares_outstanding": 31225000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 72.38402208, "ptbv_ratio": null, "ps_ratio": 0.28985737, "pcf_ratio": null, "pfcf_ratio": 73.01605634, "ev_ebitda": null, "ev_ebit": -4.92864577, "ev_sales": 0.82926646, "ev_fcf": 208.89504051, "earnings_yield": null, "fcf_yield": 0.00478709, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.31357599, "operating_margin": -0.16825443, "net_margin": -0.22501703, "ebitda_margin": -0.1119588, "fcf_margin": 0.00396978, "roe": -56.1919049, "roa": -0.26217882, "roic": -0.23221876, "roc_greenblatt": null, "asset_turnover": 1.16515103, "cash_conversion": -0.01764211, "accruals_ratio": -0.24729545, "sbc_to_revenue": 0.01421105, "debt_to_equity": 213.04019247, "net_debt_to_ebitda": -4.81792504, "debt_to_assets": 0.69375053, "interest_coverage": -1.57212576, "current_ratio": 0.45485963, "quick_ratio": 0.31662281, "net_debt": 475905000, "revenue_growth_1y": 0.07159935, "revenue_growth_3y_cagr": 0.06092832, "revenue_growth_5y_cagr": 0.15403475, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.82586312, "piotroski_f_score": 4, "altman_z_score": -2.35890341, "earnings_stability_5y": 0.612644, "revenue_stability_5y": 0.378152, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.21325648, "price_return_3m": -0.24376731, "price_return_6m": -0.32648026, "price_return_9m": -0.52631579, "price_return_12m": -0.34427542, "price_return_12m_ex1m": -0.16653323, "distance_from_52w_high": -0.54373259, "distance_from_52w_low": 0, "relative_strength": -0.50221647, "local_beta": 0.0002, "volatility_252d": 0.575298, "volatility_60d": 1.304224, "max_drawdown_12m": -0.54373259, "revenue_ttm": 882271000, "gross_profit_ttm": 276659000, "ebit_ttm": -148446000, "ebitda_ttm": -98778000, "net_income_ttm": -198526000, "eps_diluted_ttm": -6.35791833, "operating_cash_flow_ttm": -11269930, "capital_expenditure_ttm": 14772348, "fcf_ttm": 3502418, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 94423744, "cash_and_equivalents": 49414000, "total_current_assets": 252574000, "total_current_liabilities": 555279000, "net_ppe": null, "total_assets": 757216000, "total_debt": 525319000, "total_equity": 3533000, "net_working_capital": -2482000, "book_value_per_share": 0.11314652, "retained_earnings": -1406942000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -128490000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 50, "rank_pb": 99, "rank_ptbv": 50, "rank_ps": 8, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 17, "rank_earnings_yield": 50, "rank_fcf_yield": 85, "rank_dividend_yield": 75, "rank_shareholder_yield": 75, "rank_total_yield": 75, "rank_roe": 100, "rank_roc": 50, "rank_roic": 92, "rank_gross_margin": 69, "rank_fcf_margin": 86, "rank_piotroski": 74, "rank_accruals": 5, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 88, "rank_momentum_12m_ex1m": 79, "rank_relative_strength": 89, "value_composite": 68, "quality_composite": 93, "momentum_composite": 91, "growth_composite": 57, "yield_composite": 83, "svqf_composite": 62, "vc1_composite": 68, "vc2_composite": 72, "vc3_composite": 72, "trending_value_composite": null, "overall_composite": 95, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 79, "small_cap_core_rank": 71, "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": 8.19, "os": 0.05, "value": 0.32, "quality": 0.07, "momentum": 0.09, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -56.1919, "momentum_12_1": -0.1665, "complete_fields": { "id": 2184, "ticker_id": 7564, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:35.125446+00:00", "batch_id": "", "os_score_delta": null, "price_close": 8.19, "market_cap": 255732750, "market_cap_usd": 255732750, "enterprise_value": 731637750, "shares_outstanding": 31225000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 72.38402208, "ptbv_ratio": null, "ps_ratio": 0.28985737, "pcf_ratio": null, "pfcf_ratio": 73.01605634, "ev_ebitda": null, "ev_ebit": -4.92864577, "ev_sales": 0.82926646, "ev_fcf": 208.89504051, "earnings_yield": null, "fcf_yield": 0.00478709, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.31357599, "operating_margin": -0.16825443, "net_margin": -0.22501703, "ebitda_margin": -0.1119588, "fcf_margin": 0.00396978, "roe": -56.1919049, "roa": -0.26217882, "roic": -0.23221876, "roc_greenblatt": null, "asset_turnover": 1.16515103, "cash_conversion": -0.01764211, "accruals_ratio": -0.24729545, "sbc_to_revenue": 0.01421105, "debt_to_equity": 213.04019247, "net_debt_to_ebitda": -4.81792504, "debt_to_assets": 0.69375053, "interest_coverage": -1.57212576, "current_ratio": 0.45485963, "quick_ratio": 0.31662281, "net_debt": 475905000, "revenue_growth_1y": 0.07159935, "revenue_growth_3y_cagr": 0.06092832, "revenue_growth_5y_cagr": 0.15403475, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.82586312, "piotroski_f_score": 4, "altman_z_score": -2.35890341, "earnings_stability_5y": 0.612644, "revenue_stability_5y": 0.378152, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.21325648, "price_return_3m": -0.24376731, "price_return_6m": -0.32648026, "price_return_9m": -0.52631579, "price_return_12m": -0.34427542, "price_return_12m_ex1m": -0.16653323, "distance_from_52w_high": -0.54373259, "distance_from_52w_low": 0, "relative_strength": -0.50221647, "local_beta": 0.0002, "volatility_252d": 0.575298, "volatility_60d": 1.304224, "max_drawdown_12m": -0.54373259, "revenue_ttm": 882271000, "gross_profit_ttm": 276659000, "ebit_ttm": -148446000, "ebitda_ttm": -98778000, "net_income_ttm": -198526000, "eps_diluted_ttm": -6.35791833, "operating_cash_flow_ttm": -11269930, "capital_expenditure_ttm": 14772348, "fcf_ttm": 3502418, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 94423744, "cash_and_equivalents": 49414000, "total_current_assets": 252574000, "total_current_liabilities": 555279000, "net_ppe": null, "total_assets": 757216000, "total_debt": 525319000, "total_equity": 3533000, "net_working_capital": -2482000, "book_value_per_share": 0.11314652, "retained_earnings": -1406942000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -128490000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 50, "rank_pb": 99, "rank_ptbv": 50, "rank_ps": 8, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 17, "rank_earnings_yield": 50, "rank_fcf_yield": 85, "rank_dividend_yield": 75, "rank_shareholder_yield": 75, "rank_total_yield": 75, "rank_roe": 100, "rank_roc": 50, "rank_roic": 92, "rank_gross_margin": 69, "rank_fcf_margin": 86, "rank_piotroski": 74, "rank_accruals": 5, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 88, "rank_momentum_12m_ex1m": 79, "rank_relative_strength": 89, "value_composite": 68, "quality_composite": 93, "momentum_composite": 91, "growth_composite": 57, "yield_composite": 83, "svqf_composite": 62, "vc1_composite": 68, "vc2_composite": 72, "vc3_composite": 72, "trending_value_composite": null, "overall_composite": 95, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 79, "small_cap_core_rank": 71, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:58.434164+00:00", "is_restated": false, "income_statement": { "revenue": 862459000, "cost_of_revenue": 585402000, "gross_profit": 277057000, "ebit": -67730000, "ebitda": -19160000, "pretax_income": -144918000, "tax_provision": 8196999, "net_income": -152771000, "net_income_to_common": -152771000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64345000, "total_current_assets": 265187000, "total_assets": 787197000, "short_term_debt": 306206000, "long_term_debt": 182783000, "total_debt": 488989000, "total_liabilities": 767526000, "total_equity": 18555000, "shares_outstanding": 30376295, "goodwill_and_intangibles": 266236000 }, "cash_flow": { "operating_cash_flow": -23723000, "capital_expenditure": 12396000, "free_cash_flow": -11327000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 141683, "ticker_id": 7564, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:58.434164+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-67730000", "ebitda": "-19160000", "netIncome": "-152771000", "grossProfit": "277057000", "depreciation": "None", "totalRevenue": "862459000", "costOfRevenue": "585402000", "interestIncome": "4493000", "incomeBeforeTax": "-144918000", "interestExpense": "61732000", "operatingIncome": "-67730000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "8196999", "reportedCurrency": "USD", "netInterestIncome": "-79172000", "nonInterestIncome": "None", "operatingExpenses": "344787000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18573000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "585402000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48570000", "sellingGeneralAndAdministrative": "320643000", "netIncomeFromContinuingOperations": "-153115000" }, "balance": { "goodwill": "128489000", "inventory": "68537000", "commonStock": "110000", "currentDebt": "None", "investments": "None", "totalAssets": "787197000", "longTermDebt": "182783000", "shortTermDebt": "306206000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "137747000", "reportedCurrency": "USD", "retainedEarnings": "-1397805000", "totalLiabilities": "767526000", "otherCurrentAssets": "28783000", "totalCurrentAssets": "265187000", "currentLongTermDebt": "340266000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "103522000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "522010000", "currentAccountsPayable": "66480999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "513718000", "totalShareholderEquity": "18555000", "capitalLeaseObligations": "37186000", "otherCurrentLiabilities": "184630000", "totalCurrentLiabilities": "557317000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "210209000", "cashAndShortTermInvestments": "64345000", "commonStockSharesOutstanding": "30376295", "intangibleAssetsExcludingGoodwill": "137747000", "cashAndCashEquivalentsAtCarryingValue": "64345000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-152771000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-6176000", "operatingCashflow": "-23723000", "capitalExpenditures": "12396000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1184000", "cashflowFromInvestment": "-15544000", "stockBasedCompensation": "13261000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48570000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 862459000, "cost_of_revenue": 585402000, "gross_profit": 277057000, "research_and_development": 18573000, "selling_general_admin": 320643000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -67730000, "depreciation_amortisation": 48570000, "ebitda": -19160000, "interest_expense": 61732000, "interest_income": null, "other_non_operating": null, "pretax_income": -144918000, "tax_provision": 8196999, "effective_tax_rate": null, "net_income": -152771000, "net_income_continuing_ops": -153115000, "net_income_to_common": -152771000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64345000, "short_term_investments": null, "net_receivables": 103522000, "inventory": 68537000, "other_current_assets": null, "total_current_assets": 265187000, "net_ppe": null, "goodwill": 128489000, "intangible_assets": 137747000, "goodwill_and_intangibles": 266236000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 522010000, "total_assets": 787197000, "short_term_debt": 306206000, "accounts_payable": 66480999, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 557317000, "long_term_debt": 182783000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 210209000, "total_liabilities": 767526000, "total_debt": 488989000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1397805000, "total_equity": 18555000, "shares_outstanding": 30376295, "operating_cash_flow": -23723000, "stock_based_compensation": 13261000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12396000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15544000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1184000, "free_cash_flow": -11327000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-67730000", "ebitda": "-19160000", "netIncome": "-152771000", "grossProfit": "277057000", "depreciation": "None", "totalRevenue": "862459000", "costOfRevenue": "585402000", "interestIncome": "4493000", "incomeBeforeTax": "-144918000", "interestExpense": "61732000", "operatingIncome": "-67730000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "8196999", "reportedCurrency": "USD", "netInterestIncome": "-79172000", "nonInterestIncome": "None", "operatingExpenses": "344787000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18573000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "585402000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48570000", "sellingGeneralAndAdministrative": "320643000", "netIncomeFromContinuingOperations": "-153115000" }, "balance": { "goodwill": "128489000", "inventory": "68537000", "commonStock": "110000", "currentDebt": "None", "investments": "None", "totalAssets": "787197000", "longTermDebt": "182783000", "shortTermDebt": "306206000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "137747000", "reportedCurrency": "USD", "retainedEarnings": "-1397805000", "totalLiabilities": "767526000", "otherCurrentAssets": "28783000", "totalCurrentAssets": "265187000", "currentLongTermDebt": "340266000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "103522000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "522010000", "currentAccountsPayable": "66480999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "513718000", "totalShareholderEquity": "18555000", "capitalLeaseObligations": "37186000", "otherCurrentLiabilities": "184630000", "totalCurrentLiabilities": "557317000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "210209000", "cashAndShortTermInvestments": "64345000", "commonStockSharesOutstanding": "30376295", "intangibleAssetsExcludingGoodwill": "137747000", "cashAndCashEquivalentsAtCarryingValue": "64345000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-152771000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-6176000", "operatingCashflow": "-23723000", "capitalExpenditures": "12396000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1184000", "cashflowFromInvestment": "-15544000", "stockBasedCompensation": "13261000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48570000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:58.434164+00:00", "is_restated": false, "income_statement": { "revenue": 823666000, "cost_of_revenue": 587174000, "gross_profit": 236492000, "ebit": -136094000, "ebitda": -86128000, "pretax_income": -198573000, "tax_provision": 3699000, "net_income": -201949000, "net_income_to_common": -201949000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98923000, "total_current_assets": 299126000, "total_assets": 803980000, "short_term_debt": 343511000, "long_term_debt": 116216000, "total_debt": 459727000, "total_liabilities": 697857000, "total_equity": 104688000, "shares_outstanding": 29844308, "goodwill_and_intangibles": 116208000 }, "cash_flow": { "operating_cash_flow": -114428000, "capital_expenditure": 41195000, "free_cash_flow": -73233000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 141688, "ticker_id": 7564, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:58.434164+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-136094000", "ebitda": "-86128000", "netIncome": "-201949000", "grossProfit": "236492000", "depreciation": "None", "totalRevenue": "823666000", "costOfRevenue": "587174000", "interestIncome": "10297000", "incomeBeforeTax": "-198573000", "interestExpense": "68355274", "operatingIncome": "-186152000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3699000", "reportedCurrency": "USD", "netInterestIncome": "-57997000", "nonInterestIncome": "None", "operatingExpenses": "422644000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30135000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "587174000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49966000", "sellingGeneralAndAdministrative": "324719000", "netIncomeFromContinuingOperations": "-202272000" }, "balance": { "goodwill": "107241000", "inventory": "65602000", "commonStock": "106000", "currentDebt": "None", "investments": "None", "totalAssets": "803980000", "longTermDebt": "116216000", "shortTermDebt": "343511000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "8967000", "reportedCurrency": "USD", "retainedEarnings": "-1249303000", "totalLiabilities": "697857000", "otherCurrentAssets": "10560000", "totalCurrentAssets": "299126000", "currentLongTermDebt": "330152000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "124041000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "504854000", "currentAccountsPayable": "60152000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "491451000", "totalShareholderEquity": "104688000", "capitalLeaseObligations": "45083000", "otherCurrentLiabilities": "122688000", "totalCurrentLiabilities": "535060000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "162797000", "cashAndShortTermInvestments": "98923000", "commonStockSharesOutstanding": "29844308", "intangibleAssetsExcludingGoodwill": "8967000", "cashAndCashEquivalentsAtCarryingValue": "98923000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-202272000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-3456000", "operatingCashflow": "-114428000", "capitalExpenditures": "41195000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27288000", "cashflowFromInvestment": "-9251000", "stockBasedCompensation": "13598000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49864000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 823666000, "cost_of_revenue": 587174000, "gross_profit": 236492000, "research_and_development": 30135000, "selling_general_admin": 324719000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -136094000, "depreciation_amortisation": 49966000, "ebitda": -86128000, "interest_expense": 68355274, "interest_income": null, "other_non_operating": null, "pretax_income": -198573000, "tax_provision": 3699000, "effective_tax_rate": null, "net_income": -201949000, "net_income_continuing_ops": -202272000, "net_income_to_common": -201949000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 98923000, "short_term_investments": null, "net_receivables": 124041000, "inventory": 65602000, "other_current_assets": null, "total_current_assets": 299126000, "net_ppe": null, "goodwill": 107241000, "intangible_assets": 8967000, "goodwill_and_intangibles": 116208000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 504854000, "total_assets": 803980000, "short_term_debt": 343511000, "accounts_payable": 60152000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 535060000, "long_term_debt": 116216000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 162797000, "total_liabilities": 697857000, "total_debt": 459727000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1249303000, "total_equity": 104688000, "shares_outstanding": 29844308, "operating_cash_flow": -114428000, "stock_based_compensation": 13598000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41195000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9251000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -27288000, "free_cash_flow": -73233000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-136094000", "ebitda": "-86128000", "netIncome": "-201949000", "grossProfit": "236492000", "depreciation": "None", "totalRevenue": "823666000", "costOfRevenue": "587174000", "interestIncome": "10297000", "incomeBeforeTax": "-198573000", "interestExpense": "68355274", "operatingIncome": "-186152000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3699000", "reportedCurrency": "USD", "netInterestIncome": "-57997000", "nonInterestIncome": "None", "operatingExpenses": "422644000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30135000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "587174000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49966000", "sellingGeneralAndAdministrative": "324719000", "netIncomeFromContinuingOperations": "-202272000" }, "balance": { "goodwill": "107241000", "inventory": "65602000", "commonStock": "106000", "currentDebt": "None", "investments": "None", "totalAssets": "803980000", "longTermDebt": "116216000", "shortTermDebt": "343511000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "8967000", "reportedCurrency": "USD", "retainedEarnings": "-1249303000", "totalLiabilities": "697857000", "otherCurrentAssets": "10560000", "totalCurrentAssets": "299126000", "currentLongTermDebt": "330152000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "124041000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "504854000", "currentAccountsPayable": "60152000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "491451000", "totalShareholderEquity": "104688000", "capitalLeaseObligations": "45083000", "otherCurrentLiabilities": "122688000", "totalCurrentLiabilities": "535060000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "162797000", "cashAndShortTermInvestments": "98923000", "commonStockSharesOutstanding": "29844308", "intangibleAssetsExcludingGoodwill": "8967000", "cashAndCashEquivalentsAtCarryingValue": "98923000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-202272000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-3456000", "operatingCashflow": "-114428000", "capitalExpenditures": "41195000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27288000", "cashflowFromInvestment": "-9251000", "stockBasedCompensation": "13598000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49864000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:58.434164+00:00", "is_restated": false, "income_statement": { "revenue": 783348000, "cost_of_revenue": 631265000, "gross_profit": 152083000, "ebit": -339755480, "ebitda": -287786726, "pretax_income": -408165000, "tax_provision": 8895000, "net_income": -416874000, "net_income_to_common": -416874000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 249299000, "total_current_assets": 483385000, "total_assets": 1116971000, "short_term_debt": 346016000, "long_term_debt": 114249000, "total_debt": 460265000, "total_liabilities": 781190000, "total_equity": 333994000, "shares_outstanding": 29680043, "goodwill_and_intangibles": 130326000 }, "cash_flow": { "operating_cash_flow": -165626000, "capital_expenditure": 69045000, "free_cash_flow": -96581000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 141693, "ticker_id": 7564, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:58.434164+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-339755480", "ebitda": "-287786726", "netIncome": "-416874000", "grossProfit": "152083000", "depreciation": "None", "totalRevenue": "783348000", "costOfRevenue": "631265000", "interestIncome": "12666000", "incomeBeforeTax": "-408165000", "interestExpense": "49333000", "operatingIncome": "-457012000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8895000", "reportedCurrency": "USD", "netInterestIncome": "-53183000", "nonInterestIncome": "None", "operatingExpenses": "609095000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21047000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "631265000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51968754", "sellingGeneralAndAdministrative": "400576000", "netIncomeFromContinuingOperations": "-243454000" }, "balance": { "goodwill": "118213000", "inventory": "67882000", "commonStock": "105000", "currentDebt": "None", "investments": "None", "totalAssets": "1116971000", "longTermDebt": "114249000", "shortTermDebt": "346016000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "12113000", "reportedCurrency": "USD", "retainedEarnings": "-1060952000", "totalLiabilities": "781190000", "otherCurrentAssets": "18712305", "totalCurrentAssets": "483385000", "currentLongTermDebt": "329584000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "147491695", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "633586000", "currentAccountsPayable": "64369612", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "532835000", "totalShareholderEquity": "333994000", "capitalLeaseObligations": "89002000", "otherCurrentLiabilities": "170537320", "totalCurrentLiabilities": "583655000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "197535000", "cashAndShortTermInvestments": "249299000", "commonStockSharesOutstanding": "29680043", "intangibleAssetsExcludingGoodwill": "12113000", "cashAndCashEquivalentsAtCarryingValue": "249299000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-416874000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "30598790", "operatingCashflow": "-165626000", "capitalExpenditures": "69045000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "354995000", "cashflowFromInvestment": "-26698000", "stockBasedCompensation": "21446000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51702000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 783348000, "cost_of_revenue": 631265000, "gross_profit": 152083000, "research_and_development": 21047000, "selling_general_admin": 400576000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -339755480, "depreciation_amortisation": 51968754, "ebitda": -287786726, "interest_expense": 49333000, "interest_income": null, "other_non_operating": null, "pretax_income": -408165000, "tax_provision": 8895000, "effective_tax_rate": null, "net_income": -416874000, "net_income_continuing_ops": -243454000, "net_income_to_common": -416874000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 249299000, "short_term_investments": null, "net_receivables": 147491695, "inventory": 67882000, "other_current_assets": null, "total_current_assets": 483385000, "net_ppe": null, "goodwill": 118213000, "intangible_assets": 12113000, "goodwill_and_intangibles": 130326000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 633586000, "total_assets": 1116971000, "short_term_debt": 346016000, "accounts_payable": 64369612, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 583655000, "long_term_debt": 114249000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 197535000, "total_liabilities": 781190000, "total_debt": 460265000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1060952000, "total_equity": 333994000, "shares_outstanding": 29680043, "operating_cash_flow": -165626000, "stock_based_compensation": 21446000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69045000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26698000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 354995000, "free_cash_flow": -96581000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-339755480", "ebitda": "-287786726", "netIncome": "-416874000", "grossProfit": "152083000", "depreciation": "None", "totalRevenue": "783348000", "costOfRevenue": "631265000", "interestIncome": "12666000", "incomeBeforeTax": "-408165000", "interestExpense": "49333000", "operatingIncome": "-457012000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8895000", "reportedCurrency": "USD", "netInterestIncome": "-53183000", "nonInterestIncome": "None", "operatingExpenses": "609095000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21047000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "631265000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51968754", "sellingGeneralAndAdministrative": "400576000", "netIncomeFromContinuingOperations": "-243454000" }, "balance": { "goodwill": "118213000", "inventory": "67882000", "commonStock": "105000", "currentDebt": "None", "investments": "None", "totalAssets": "1116971000", "longTermDebt": "114249000", "shortTermDebt": "346016000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "12113000", "reportedCurrency": "USD", "retainedEarnings": "-1060952000", "totalLiabilities": "781190000", "otherCurrentAssets": "18712305", "totalCurrentAssets": "483385000", "currentLongTermDebt": "329584000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "147491695", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "633586000", "currentAccountsPayable": "64369612", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "532835000", "totalShareholderEquity": "333994000", "capitalLeaseObligations": "89002000", "otherCurrentLiabilities": "170537320", "totalCurrentLiabilities": "583655000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "197535000", "cashAndShortTermInvestments": "249299000", "commonStockSharesOutstanding": "29680043", "intangibleAssetsExcludingGoodwill": "12113000", "cashAndCashEquivalentsAtCarryingValue": "249299000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-416874000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "30598790", "operatingCashflow": "-165626000", "capitalExpenditures": "69045000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "354995000", "cashflowFromInvestment": "-26698000", "stockBasedCompensation": "21446000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51702000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:58.434164+00:00", "is_restated": false, "income_statement": { "revenue": 722238000, "cost_of_revenue": 642211000, "gross_profit": 80027000, "ebit": -383466000, "ebitda": -335151000, "pretax_income": -397394000, "tax_provision": -4827000, "net_income": -392567000, "net_income_to_common": -392567000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 82644000, "total_current_assets": 482251000, "total_assets": 1225197000, "short_term_debt": 66745000, "long_term_debt": 2668000, "total_debt": 69413000, "total_liabilities": 434054000, "total_equity": 791143000, "shares_outstanding": 29601596, "goodwill_and_intangibles": 127688000 }, "cash_flow": { "operating_cash_flow": -268946000, "capital_expenditure": 206165000, "free_cash_flow": -62781000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 141698, "ticker_id": 7564, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:58.434164+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-383466000", "ebitda": "-335151000", "netIncome": "-392567000", "grossProfit": "80027000", "depreciation": "None", "totalRevenue": "722238000", "costOfRevenue": "642211000", "interestIncome": "2144000", "incomeBeforeTax": "-397394000", "interestExpense": "14544438", "operatingIncome": "-395985000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-4827000", "reportedCurrency": "USD", "netInterestIncome": "-1409000", "nonInterestIncome": "None", "operatingExpenses": "476012000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22262000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "642211000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48315000", "sellingGeneralAndAdministrative": "412799000", "netIncomeFromContinuingOperations": "-392567000" }, "balance": { "goodwill": "112904000", "inventory": "114475000", "commonStock": "105000", "currentDebt": "None", "investments": "None", "totalAssets": "1225197000", "longTermDebt": "2668000", "shortTermDebt": "66745000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "14784000", "reportedCurrency": "USD", "retainedEarnings": "-665524000", "totalLiabilities": "434054000", "otherCurrentAssets": "169194000", "totalCurrentAssets": "482251000", "currentLongTermDebt": "49922000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "115938000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "742946000", "currentAccountsPayable": "82516000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "601550000", "shortLongTermDebtTotal": "151698000", "totalShareholderEquity": "791143000", "capitalLeaseObligations": "99108000", "otherCurrentLiabilities": "187131000", "totalCurrentLiabilities": "341907000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "92147000", "cashAndShortTermInvestments": "82644000", "commonStockSharesOutstanding": "29601596", "intangibleAssetsExcludingGoodwill": "14784000", "cashAndCashEquivalentsAtCarryingValue": "82644000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-392567000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-55018000", "operatingCashflow": "-268946000", "capitalExpenditures": "206165000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35919000", "cashflowFromInvestment": "34794000", "stockBasedCompensation": "35466000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48315000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 722238000, "cost_of_revenue": 642211000, "gross_profit": 80027000, "research_and_development": 22262000, "selling_general_admin": 412799000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -383466000, "depreciation_amortisation": 48315000, "ebitda": -335151000, "interest_expense": 14544438, "interest_income": null, "other_non_operating": null, "pretax_income": -397394000, "tax_provision": -4827000, "effective_tax_rate": null, "net_income": -392567000, "net_income_continuing_ops": -392567000, "net_income_to_common": -392567000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 82644000, "short_term_investments": 0, "net_receivables": 115938000, "inventory": 114475000, "other_current_assets": null, "total_current_assets": 482251000, "net_ppe": null, "goodwill": 112904000, "intangible_assets": 14784000, "goodwill_and_intangibles": 127688000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 742946000, "total_assets": 1225197000, "short_term_debt": 66745000, "accounts_payable": 82516000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 341907000, "long_term_debt": 2668000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 92147000, "total_liabilities": 434054000, "total_debt": 69413000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -665524000, "total_equity": 791143000, "shares_outstanding": 29601596, "operating_cash_flow": -268946000, "stock_based_compensation": 35466000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 206165000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 34794000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 35919000, "free_cash_flow": -62781000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-383466000", "ebitda": "-335151000", "netIncome": "-392567000", "grossProfit": "80027000", "depreciation": "None", "totalRevenue": "722238000", "costOfRevenue": "642211000", "interestIncome": "2144000", "incomeBeforeTax": "-397394000", "interestExpense": "14544438", "operatingIncome": "-395985000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-4827000", "reportedCurrency": "USD", "netInterestIncome": "-1409000", "nonInterestIncome": "None", "operatingExpenses": "476012000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22262000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "642211000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48315000", "sellingGeneralAndAdministrative": "412799000", "netIncomeFromContinuingOperations": "-392567000" }, "balance": { "goodwill": "112904000", "inventory": "114475000", "commonStock": "105000", "currentDebt": "None", "investments": "None", "totalAssets": "1225197000", "longTermDebt": "2668000", "shortTermDebt": "66745000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "14784000", "reportedCurrency": "USD", "retainedEarnings": "-665524000", "totalLiabilities": "434054000", "otherCurrentAssets": "169194000", "totalCurrentAssets": "482251000", "currentLongTermDebt": "49922000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "115938000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "742946000", "currentAccountsPayable": "82516000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "601550000", "shortLongTermDebtTotal": "151698000", "totalShareholderEquity": "791143000", "capitalLeaseObligations": "99108000", "otherCurrentLiabilities": "187131000", "totalCurrentLiabilities": "341907000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "92147000", "cashAndShortTermInvestments": "82644000", "commonStockSharesOutstanding": "29601596", "intangibleAssetsExcludingGoodwill": "14784000", "cashAndCashEquivalentsAtCarryingValue": "82644000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-392567000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-55018000", "operatingCashflow": "-268946000", "capitalExpenditures": "206165000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35919000", "cashflowFromInvestment": "34794000", "stockBasedCompensation": "35466000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48315000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:58.434164+00:00", "is_restated": false, "income_statement": { "revenue": 643190000, "cost_of_revenue": 488177000, "gross_profit": 155013000, "ebit": -199371830, "ebitda": -172149830, "pretax_income": -215048000, "tax_provision": -2655000, "net_income": -212393000, "net_income_to_common": -212393000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 295572000, "total_current_assets": 807064000, "total_assets": 1628912000, "short_term_debt": 22690000, "long_term_debt": null, "total_debt": 22690000, "total_liabilities": 383613000, "total_equity": 1245299000, "shares_outstanding": 27454000, "goodwill_and_intangibles": 145925000 }, "cash_flow": { "operating_cash_flow": -213832000, "capital_expenditure": 281598000, "free_cash_flow": 67766000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 141703, "ticker_id": 7564, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:58.434164+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-199371830", "ebitda": "-172149830", "netIncome": "-212393000", "grossProfit": "155013000", "depreciation": "None", "totalRevenue": "643190000", "costOfRevenue": "488177000", "interestIncome": "1774000", "incomeBeforeTax": "-215048000", "interestExpense": "15447874", "operatingIncome": "-213743000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-2655000", "reportedCurrency": "USD", "netInterestIncome": "-1305000", "nonInterestIncome": "None", "operatingExpenses": "368756000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16771000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "488177000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27222000", "sellingGeneralAndAdministrative": "353929000", "netIncomeFromContinuingOperations": "-212393000" }, "balance": { "goodwill": "130364000", "inventory": "95661000", "commonStock": "105000", "currentDebt": "None", "investments": "None", "totalAssets": "1628912000", "longTermDebt": "None", "shortTermDebt": "22690000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "15561000", "reportedCurrency": "USD", "retainedEarnings": "-308423000", "totalLiabilities": "383613000", "otherCurrentAssets": "31626000", "totalCurrentAssets": "807064000", "currentLongTermDebt": "5987000", "longTermInvestments": "None", "shortTermInvestments": "249937000", "currentNetReceivables": "134268000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "821848000", "currentAccountsPayable": "93043000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "668096000", "shortLongTermDebtTotal": "149206000", "totalShareholderEquity": "1245299000", "capitalLeaseObligations": "143219000", "otherCurrentLiabilities": "118126000", "totalCurrentLiabilities": "243387000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "140226000", "cashAndShortTermInvestments": "295572000", "commonStockSharesOutstanding": "27454000", "intangibleAssetsExcludingGoodwill": "15561000", "cashAndCashEquivalentsAtCarryingValue": "295572000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-212393000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-58607000", "operatingCashflow": "-213832000", "capitalExpenditures": "281598000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "955797000", "cashflowFromInvestment": "-544328000", "stockBasedCompensation": "23632000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27222000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 643190000, "cost_of_revenue": 488177000, "gross_profit": 155013000, "research_and_development": 16771000, "selling_general_admin": 353929000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -199371830, "depreciation_amortisation": 27222000, "ebitda": -172149830, "interest_expense": 15447874, "interest_income": null, "other_non_operating": null, "pretax_income": -215048000, "tax_provision": -2655000, "effective_tax_rate": null, "net_income": -212393000, "net_income_continuing_ops": -212393000, "net_income_to_common": -212393000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 295572000, "short_term_investments": 249937000, "net_receivables": 134268000, "inventory": 95661000, "other_current_assets": null, "total_current_assets": 807064000, "net_ppe": null, "goodwill": 130364000, "intangible_assets": 15561000, "goodwill_and_intangibles": 145925000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 821848000, "total_assets": 1628912000, "short_term_debt": 22690000, "accounts_payable": 93043000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 243387000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 140226000, "total_liabilities": 383613000, "total_debt": 22690000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -308423000, "total_equity": 1245299000, "shares_outstanding": 27454000, "operating_cash_flow": -213832000, "stock_based_compensation": 23632000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 281598000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -544328000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 955797000, "free_cash_flow": 67766000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-199371830", "ebitda": "-172149830", "netIncome": "-212393000", "grossProfit": "155013000", "depreciation": "None", "totalRevenue": "643190000", "costOfRevenue": "488177000", "interestIncome": "1774000", "incomeBeforeTax": "-215048000", "interestExpense": "15447874", "operatingIncome": "-213743000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-2655000", "reportedCurrency": "USD", "netInterestIncome": "-1305000", "nonInterestIncome": "None", "operatingExpenses": "368756000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16771000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "488177000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27222000", "sellingGeneralAndAdministrative": "353929000", "netIncomeFromContinuingOperations": "-212393000" }, "balance": { "goodwill": "130364000", "inventory": "95661000", "commonStock": "105000", "currentDebt": "None", "investments": "None", "totalAssets": "1628912000", "longTermDebt": "None", "shortTermDebt": "22690000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "15561000", "reportedCurrency": "USD", "retainedEarnings": "-308423000", "totalLiabilities": "383613000", "otherCurrentAssets": "31626000", "totalCurrentAssets": "807064000", "currentLongTermDebt": "5987000", "longTermInvestments": "None", "shortTermInvestments": "249937000", "currentNetReceivables": "134268000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "821848000", "currentAccountsPayable": "93043000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "668096000", "shortLongTermDebtTotal": "149206000", "totalShareholderEquity": "1245299000", "capitalLeaseObligations": "143219000", "otherCurrentLiabilities": "118126000", "totalCurrentLiabilities": "243387000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "140226000", "cashAndShortTermInvestments": "295572000", "commonStockSharesOutstanding": "27454000", "intangibleAssetsExcludingGoodwill": "15561000", "cashAndCashEquivalentsAtCarryingValue": "295572000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-212393000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-58607000", "operatingCashflow": "-213832000", "capitalExpenditures": "281598000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "955797000", "cashflowFromInvestment": "-544328000", "stockBasedCompensation": "23632000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27222000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:58.434164+00:00", "is_restated": false, "income_statement": { "revenue": 421351000, "cost_of_revenue": 292107000, "gross_profit": 129244000, "ebit": -46080000, "ebitda": -32962000, "pretax_income": -57950000, "tax_provision": 2411000, "net_income": -60361000, "net_income_to_common": -60361000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 105364000, "total_current_assets": 240162000, "total_assets": 678929000, "short_term_debt": 117911000, "long_term_debt": 91655000, "total_debt": 209566000, "total_liabilities": 352843000, "total_equity": 326086000, "shares_outstanding": 29591760, "goodwill_and_intangibles": 156463000 }, "cash_flow": { "operating_cash_flow": -44308000, "capital_expenditure": 141737000, "free_cash_flow": 97429000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 141708, "ticker_id": 7564, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:58.434164+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-46080000", "ebitda": "-32962000", "netIncome": "-60361000", "grossProfit": "129244000", "depreciation": "None", "totalRevenue": "421351000", "costOfRevenue": "292107000", "interestIncome": "119000", "incomeBeforeTax": "-57950000", "interestExpense": "12473064", "operatingIncome": "-47093000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "2411000", "reportedCurrency": "USD", "netInterestIncome": "-12229000", "nonInterestIncome": "None", "operatingExpenses": "176337000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6831000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "292107000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13118000", "sellingGeneralAndAdministrative": "167792000", "netIncomeFromContinuingOperations": "-60361000" }, "balance": { "goodwill": "143826000", "inventory": "39115000", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "678929000", "longTermDebt": "91655000", "shortTermDebt": "117911000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "12637000", "reportedCurrency": "USD", "retainedEarnings": "-119661000", "totalLiabilities": "352843000", "otherCurrentAssets": "24386000", "totalCurrentAssets": "240162000", "currentLongTermDebt": "111650000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "71297000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "438767000", "currentAccountsPayable": "45295000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "275728000", "shortLongTermDebtTotal": "233449000", "totalShareholderEquity": "326086000", "capitalLeaseObligations": "30144000", "otherCurrentLiabilities": "61249158", "totalCurrentLiabilities": "228644000", "otherNonCurrentLiabilities": "44000", "totalNonCurrentLiabilities": "124199000", "cashAndShortTermInvestments": "105364000", "commonStockSharesOutstanding": "29591760", "intangibleAssetsExcludingGoodwill": "12637000", "cashAndCashEquivalentsAtCarryingValue": "105364000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-60361000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-10304000", "operatingCashflow": "-44308000", "capitalExpenditures": "141737000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "273907000", "cashflowFromInvestment": "-141373000", "stockBasedCompensation": "1014000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13118000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 421351000, "cost_of_revenue": 292107000, "gross_profit": 129244000, "research_and_development": 6831000, "selling_general_admin": 167792000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -46080000, "depreciation_amortisation": 13118000, "ebitda": -32962000, "interest_expense": 12473064, "interest_income": null, "other_non_operating": null, "pretax_income": -57950000, "tax_provision": 2411000, "effective_tax_rate": null, "net_income": -60361000, "net_income_continuing_ops": -60361000, "net_income_to_common": -60361000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 105364000, "short_term_investments": 0, "net_receivables": 71297000, "inventory": 39115000, "other_current_assets": null, "total_current_assets": 240162000, "net_ppe": null, "goodwill": 143826000, "intangible_assets": 12637000, "goodwill_and_intangibles": 156463000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 438767000, "total_assets": 678929000, "short_term_debt": 117911000, "accounts_payable": 45295000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 228644000, "long_term_debt": 91655000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 124199000, "total_liabilities": 352843000, "total_debt": 209566000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -119661000, "total_equity": 326086000, "shares_outstanding": 29591760, "operating_cash_flow": -44308000, "stock_based_compensation": 1014000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 141737000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -141373000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 273907000, "free_cash_flow": 97429000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-46080000", "ebitda": "-32962000", "netIncome": "-60361000", "grossProfit": "129244000", "depreciation": "None", "totalRevenue": "421351000", "costOfRevenue": "292107000", "interestIncome": "119000", "incomeBeforeTax": "-57950000", "interestExpense": "12473064", "operatingIncome": "-47093000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "2411000", "reportedCurrency": "USD", "netInterestIncome": "-12229000", "nonInterestIncome": "None", "operatingExpenses": "176337000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6831000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "292107000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13118000", "sellingGeneralAndAdministrative": "167792000", "netIncomeFromContinuingOperations": "-60361000" }, "balance": { "goodwill": "143826000", "inventory": "39115000", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "678929000", "longTermDebt": "91655000", "shortTermDebt": "117911000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "12637000", "reportedCurrency": "USD", "retainedEarnings": "-119661000", "totalLiabilities": "352843000", "otherCurrentAssets": "24386000", "totalCurrentAssets": "240162000", "currentLongTermDebt": "111650000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "71297000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "438767000", "currentAccountsPayable": "45295000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "275728000", "shortLongTermDebtTotal": "233449000", "totalShareholderEquity": "326086000", "capitalLeaseObligations": "30144000", "otherCurrentLiabilities": "61249158", "totalCurrentLiabilities": "228644000", "otherNonCurrentLiabilities": "44000", "totalNonCurrentLiabilities": "124199000", "cashAndShortTermInvestments": "105364000", "commonStockSharesOutstanding": "29591760", "intangibleAssetsExcludingGoodwill": "12637000", "cashAndCashEquivalentsAtCarryingValue": "105364000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-60361000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-10304000", "operatingCashflow": "-44308000", "capitalExpenditures": "141737000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "273907000", "cashflowFromInvestment": "-141373000", "stockBasedCompensation": "1014000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13118000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:58.434164+00:00", "is_restated": false, "income_statement": { "revenue": 204047000, "cost_of_revenue": 137462000, "gross_profit": 66585000, "ebit": -31817075, "ebitda": -23727886, "pretax_income": -34367000, "tax_provision": 1258000, "net_income": -35625000, "net_income_to_common": -35625000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10571433, "total_current_assets": 94913888, "total_assets": 349234308, "short_term_debt": 38259567, "long_term_debt": 40418000, "total_debt": 78677567, "total_liabilities": 161425613, "total_equity": 187808694, "shares_outstanding": 29591760, "goodwill_and_intangibles": 130484344 }, "cash_flow": { "operating_cash_flow": -39117000, "capital_expenditure": 56565000, "free_cash_flow": 17448000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 141712, "ticker_id": 7564, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:58.434164+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-31817075", "ebitda": "-23727886", "netIncome": "-35625000", "grossProfit": "66585000", "depreciation": "None", "totalRevenue": "204047000", "costOfRevenue": "137462000", "interestIncome": "46000", "incomeBeforeTax": "-34367000", "interestExpense": "2496000", "operatingIncome": "-30759000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1258000", "reportedCurrency": "USD", "netInterestIncome": "-2596000", "nonInterestIncome": "None", "operatingExpenses": "97344000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4310000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137462000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8089189", "sellingGeneralAndAdministrative": "93443000", "netIncomeFromContinuingOperations": "-35625000" }, "balance": { "goodwill": "126629187", "inventory": "28812180", "commonStock": "19000", "currentDebt": "None", "investments": "None", "totalAssets": "349234308", "longTermDebt": "40418000", "shortTermDebt": "38259567", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "3855157", "reportedCurrency": "USD", "retainedEarnings": "-60316471", "totalLiabilities": "161425613", "otherCurrentAssets": "6801278", "totalCurrentAssets": "94913888", "currentLongTermDebt": "33309000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48728996", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "254320419", "currentAccountsPayable": "29957227", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "120023000", "shortLongTermDebtTotal": "102597203", "totalShareholderEquity": "187808694", "capitalLeaseObligations": "28866000", "otherCurrentLiabilities": "27665133", "totalCurrentLiabilities": "96404949", "otherNonCurrentLiabilities": "38000", "totalNonCurrentLiabilities": "65020663", "cashAndShortTermInvestments": "10571433", "commonStockSharesOutstanding": "29591760", "intangibleAssetsExcludingGoodwill": "3855157", "cashAndCashEquivalentsAtCarryingValue": "10571433", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35625000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-20187000", "operatingCashflow": "-39117000", "capitalExpenditures": "56565000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "95541000", "cashflowFromInvestment": "-64686000", "stockBasedCompensation": "1922000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8094000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 204047000, "cost_of_revenue": 137462000, "gross_profit": 66585000, "research_and_development": 4310000, "selling_general_admin": 93443000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -31817075, "depreciation_amortisation": 8089189, "ebitda": -23727886, "interest_expense": 2496000, "interest_income": null, "other_non_operating": null, "pretax_income": -34367000, "tax_provision": 1258000, "effective_tax_rate": null, "net_income": -35625000, "net_income_continuing_ops": -35625000, "net_income_to_common": -35625000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10571433, "short_term_investments": null, "net_receivables": 48728996, "inventory": 28812180, "other_current_assets": null, "total_current_assets": 94913888, "net_ppe": null, "goodwill": 126629187, "intangible_assets": 3855157, "goodwill_and_intangibles": 130484344, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 254320419, "total_assets": 349234308, "short_term_debt": 38259567, "accounts_payable": 29957227, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 96404949, "long_term_debt": 40418000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 65020663, "total_liabilities": 161425613, "total_debt": 78677567, "preferred_stock": null, "minority_interest": null, "retained_earnings": -60316471, "total_equity": 187808694, "shares_outstanding": 29591760, "operating_cash_flow": -39117000, "stock_based_compensation": 1922000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56565000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64686000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 95541000, "free_cash_flow": 17448000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-31817075", "ebitda": "-23727886", "netIncome": "-35625000", "grossProfit": "66585000", "depreciation": "None", "totalRevenue": "204047000", "costOfRevenue": "137462000", "interestIncome": "46000", "incomeBeforeTax": "-34367000", "interestExpense": "2496000", "operatingIncome": "-30759000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1258000", "reportedCurrency": "USD", "netInterestIncome": "-2596000", "nonInterestIncome": "None", "operatingExpenses": "97344000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4310000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137462000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8089189", "sellingGeneralAndAdministrative": "93443000", "netIncomeFromContinuingOperations": "-35625000" }, "balance": { "goodwill": "126629187", "inventory": "28812180", "commonStock": "19000", "currentDebt": "None", "investments": "None", "totalAssets": "349234308", "longTermDebt": "40418000", "shortTermDebt": "38259567", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "3855157", "reportedCurrency": "USD", "retainedEarnings": "-60316471", "totalLiabilities": "161425613", "otherCurrentAssets": "6801278", "totalCurrentAssets": "94913888", "currentLongTermDebt": "33309000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48728996", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "254320419", "currentAccountsPayable": "29957227", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "120023000", "shortLongTermDebtTotal": "102597203", "totalShareholderEquity": "187808694", "capitalLeaseObligations": "28866000", "otherCurrentLiabilities": "27665133", "totalCurrentLiabilities": "96404949", "otherNonCurrentLiabilities": "38000", "totalNonCurrentLiabilities": "65020663", "cashAndShortTermInvestments": "10571433", "commonStockSharesOutstanding": "29591760", "intangibleAssetsExcludingGoodwill": "3855157", "cashAndCashEquivalentsAtCarryingValue": "10571433", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35625000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-20187000", "operatingCashflow": "-39117000", "capitalExpenditures": "56565000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "95541000", "cashflowFromInvestment": "-64686000", "stockBasedCompensation": "1922000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8094000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:58.434164+00:00", "is_restated": false, "income_statement": { "revenue": 228325000, "cost_of_revenue": 151985000, "gross_profit": 76340000, "ebit": 2092000, "ebitda": 14946000, "pretax_income": -12253000, "tax_provision": -124000, "net_income": -12006000, "net_income_to_common": -12006000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49414000, "total_current_assets": 252574000, "total_assets": 757216000, "short_term_debt": 349637000, "long_term_debt": 175682000, "total_debt": 525319000, "total_liabilities": 752671000, "total_equity": 3533000, "shares_outstanding": 31225000, "goodwill_and_intangibles": 132023000 }, "cash_flow": { "operating_cash_flow": -5201000, "capital_expenditure": 6492000, "free_cash_flow": 1291000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 141681, "ticker_id": 7564, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:58.434164+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2092000", "ebitda": "14946000", "netIncome": "-12006000", "grossProfit": "76340000", "depreciation": "None", "totalRevenue": "228325000", "costOfRevenue": "151985000", "interestIncome": "899000", "incomeBeforeTax": "-12253000", "interestExpense": "14345000", "operatingIncome": "-11349000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-124000", "reportedCurrency": "USD", "netInterestIncome": "-14191000", "nonInterestIncome": "None", "operatingExpenses": "87689000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4876000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "151985000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12854000", "sellingGeneralAndAdministrative": "83470000", "netIncomeFromContinuingOperations": "-12129000" }, "balance": { "goodwill": "123357000", "inventory": "76760000", "commonStock": "110000", "currentDebt": "None", "investments": "None", "totalAssets": "757216000", "longTermDebt": "175682000", "shortTermDebt": "349637000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "8666000", "reportedCurrency": "USD", "retainedEarnings": "-1406942000", "totalLiabilities": "752671000", "otherCurrentAssets": "16036000", "totalCurrentAssets": "252574000", "currentLongTermDebt": "337428000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "110364000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "504642000", "currentAccountsPayable": "68493000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "547029000", "totalShareholderEquity": "3533000", "capitalLeaseObligations": "33919000", "otherCurrentLiabilities": "136379000", "totalCurrentLiabilities": "555279000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "197392000", "cashAndShortTermInvestments": "49414000", "commonStockSharesOutstanding": "31225000", "intangibleAssetsExcludingGoodwill": "8666000", "cashAndCashEquivalentsAtCarryingValue": "49414000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12129000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-10012000", "operatingCashflow": "-5201000", "capitalExpenditures": "6492000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2823000", "cashflowFromInvestment": "-6265000", "stockBasedCompensation": "2869000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12854000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 228325000, "cost_of_revenue": 151985000, "gross_profit": 76340000, "research_and_development": 4876000, "selling_general_admin": 83470000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2092000, "depreciation_amortisation": 12854000, "ebitda": 14946000, "interest_expense": 14345000, "interest_income": null, "other_non_operating": null, "pretax_income": -12253000, "tax_provision": -124000, "effective_tax_rate": null, "net_income": -12006000, "net_income_continuing_ops": -12129000, "net_income_to_common": -12006000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49414000, "short_term_investments": null, "net_receivables": 110364000, "inventory": 76760000, "other_current_assets": null, "total_current_assets": 252574000, "net_ppe": null, "goodwill": 123357000, "intangible_assets": 8666000, "goodwill_and_intangibles": 132023000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 504642000, "total_assets": 757216000, "short_term_debt": 349637000, "accounts_payable": 68493000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 555279000, "long_term_debt": 175682000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 197392000, "total_liabilities": 752671000, "total_debt": 525319000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1406942000, "total_equity": 3533000, "shares_outstanding": 31225000, "operating_cash_flow": -5201000, "stock_based_compensation": 2869000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6492000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6265000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2823000, "free_cash_flow": 1291000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2092000", "ebitda": "14946000", "netIncome": "-12006000", "grossProfit": "76340000", "depreciation": "None", "totalRevenue": "228325000", "costOfRevenue": "151985000", "interestIncome": "899000", "incomeBeforeTax": "-12253000", "interestExpense": "14345000", "operatingIncome": "-11349000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-124000", "reportedCurrency": "USD", "netInterestIncome": "-14191000", "nonInterestIncome": "None", "operatingExpenses": "87689000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4876000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "151985000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12854000", "sellingGeneralAndAdministrative": "83470000", "netIncomeFromContinuingOperations": "-12129000" }, "balance": { "goodwill": "123357000", "inventory": "76760000", "commonStock": "110000", "currentDebt": "None", "investments": "None", "totalAssets": "757216000", "longTermDebt": "175682000", "shortTermDebt": "349637000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "8666000", "reportedCurrency": "USD", "retainedEarnings": "-1406942000", "totalLiabilities": "752671000", "otherCurrentAssets": "16036000", "totalCurrentAssets": "252574000", "currentLongTermDebt": "337428000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "110364000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "504642000", "currentAccountsPayable": "68493000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "547029000", "totalShareholderEquity": "3533000", "capitalLeaseObligations": "33919000", "otherCurrentLiabilities": "136379000", "totalCurrentLiabilities": "555279000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "197392000", "cashAndShortTermInvestments": "49414000", "commonStockSharesOutstanding": "31225000", "intangibleAssetsExcludingGoodwill": "8666000", "cashAndCashEquivalentsAtCarryingValue": "49414000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12129000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-10012000", "operatingCashflow": "-5201000", "capitalExpenditures": "6492000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2823000", "cashflowFromInvestment": "-6265000", "stockBasedCompensation": "2869000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12854000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:58.434164+00:00", "is_restated": false, "income_statement": { "revenue": 222796000, "cost_of_revenue": 156449000, "gross_profit": 66347000, "ebit": -48253000, "ebitda": -35993000, "pretax_income": -64481000, "tax_provision": 923000, "net_income": -65287000, "net_income_to_common": -65287000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58903000, "total_current_assets": 258434000, "total_assets": 779629000, "short_term_debt": 404231000, "long_term_debt": 182783000, "total_debt": 587014000, "total_liabilities": 759745000, "total_equity": 18689000, "shares_outstanding": 30059762, "goodwill_and_intangibles": 134432000 }, "cash_flow": { "operating_cash_flow": -2310965, "capital_expenditure": 2266174, "free_cash_flow": -44791, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 141682, "ticker_id": 7564, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:58.434164+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-48253000", "ebitda": "-35993000", "netIncome": "-65287000", "grossProfit": "66347000", "depreciation": "None", "totalRevenue": "222796000", "costOfRevenue": "156449000", "interestIncome": "1127000", "incomeBeforeTax": "-64481000", "interestExpense": "47438905", "operatingIncome": "-16924000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "923000", "reportedCurrency": "USD", "netInterestIncome": "-14234000", "nonInterestIncome": "None", "operatingExpenses": "83271000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4524000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "156449000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12260000", "sellingGeneralAndAdministrative": "83888000", "netIncomeFromContinuingOperations": "-19234000" }, "balance": { "goodwill": "125244000", "inventory": "63810000", "commonStock": "107000", "currentDebt": "None", "investments": "None", "totalAssets": "779629000", "longTermDebt": "182783000", "shortTermDebt": "404231000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "9188000", "reportedCurrency": "USD", "retainedEarnings": "-1372806000", "totalLiabilities": "759745000", "otherCurrentAssets": "14260000", "totalCurrentAssets": "258434000", "currentLongTermDebt": "340266000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "121461000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "521195000", "currentAccountsPayable": "70862000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "547576000", "totalShareholderEquity": "18689000", "capitalLeaseObligations": "37186000", "otherCurrentLiabilities": "134615000", "totalCurrentLiabilities": "610438000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "149307000", "cashAndShortTermInvestments": "58903000", "commonStockSharesOutstanding": "30059762", "intangibleAssetsExcludingGoodwill": "9188000", "cashAndCashEquivalentsAtCarryingValue": "58903000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-65124878", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "966935", "operatingCashflow": "-2310965", "capitalExpenditures": "2266174", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4125550", "cashflowFromInvestment": "-2743176", "stockBasedCompensation": "3136000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12229555", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 222796000, "cost_of_revenue": 156449000, "gross_profit": 66347000, "research_and_development": 4524000, "selling_general_admin": 83888000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -48253000, "depreciation_amortisation": 12260000, "ebitda": -35993000, "interest_expense": 47438905, "interest_income": null, "other_non_operating": null, "pretax_income": -64481000, "tax_provision": 923000, "effective_tax_rate": null, "net_income": -65287000, "net_income_continuing_ops": -19234000, "net_income_to_common": -65287000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58903000, "short_term_investments": null, "net_receivables": 121461000, "inventory": 63810000, "other_current_assets": null, "total_current_assets": 258434000, "net_ppe": null, "goodwill": 125244000, "intangible_assets": 9188000, "goodwill_and_intangibles": 134432000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 521195000, "total_assets": 779629000, "short_term_debt": 404231000, "accounts_payable": 70862000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 610438000, "long_term_debt": 182783000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 149307000, "total_liabilities": 759745000, "total_debt": 587014000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1372806000, "total_equity": 18689000, "shares_outstanding": 30059762, "operating_cash_flow": -2310965, "stock_based_compensation": 3136000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2266174, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2743176, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4125550, "free_cash_flow": -44791, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-48253000", "ebitda": "-35993000", "netIncome": "-65287000", "grossProfit": "66347000", "depreciation": "None", "totalRevenue": "222796000", "costOfRevenue": "156449000", "interestIncome": "1127000", "incomeBeforeTax": "-64481000", "interestExpense": "47438905", "operatingIncome": "-16924000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "923000", "reportedCurrency": "USD", "netInterestIncome": "-14234000", "nonInterestIncome": "None", "operatingExpenses": "83271000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4524000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "156449000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12260000", "sellingGeneralAndAdministrative": "83888000", "netIncomeFromContinuingOperations": "-19234000" }, "balance": { "goodwill": "125244000", "inventory": "63810000", "commonStock": "107000", "currentDebt": "None", "investments": "None", "totalAssets": "779629000", "longTermDebt": "182783000", "shortTermDebt": "404231000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "9188000", "reportedCurrency": "USD", "retainedEarnings": "-1372806000", "totalLiabilities": "759745000", "otherCurrentAssets": "14260000", "totalCurrentAssets": "258434000", "currentLongTermDebt": "340266000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "121461000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "521195000", "currentAccountsPayable": "70862000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "547576000", "totalShareholderEquity": "18689000", "capitalLeaseObligations": "37186000", "otherCurrentLiabilities": "134615000", "totalCurrentLiabilities": "610438000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "149307000", "cashAndShortTermInvestments": "58903000", "commonStockSharesOutstanding": "30059762", "intangibleAssetsExcludingGoodwill": "9188000", "cashAndCashEquivalentsAtCarryingValue": "58903000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-65124878", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "966935", "operatingCashflow": "-2310965", "capitalExpenditures": "2266174", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4125550", "cashflowFromInvestment": "-2743176", "stockBasedCompensation": "3136000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12229555", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:58.434164+00:00", "is_restated": false, "income_statement": { "revenue": 222796000, "cost_of_revenue": 156449000, "gross_profit": 66347000, "ebit": -48253000, "ebitda": -35993000, "pretax_income": -64481000, "tax_provision": 923000, "net_income": -65287000, "net_income_to_common": -65287000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58903000, "total_current_assets": 258434000, "total_assets": 779629000, "short_term_debt": 404231000, "long_term_debt": 116312000, "total_debt": 520543000, "total_liabilities": 759745000, "total_equity": 18689000, "shares_outstanding": 30059762, "goodwill_and_intangibles": 134432000 }, "cash_flow": { "operating_cash_flow": -2310965, "capital_expenditure": 2266174, "free_cash_flow": -44791, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 141684, "ticker_id": 7564, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:58.434164+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-48253000", "ebitda": "-35993000", "netIncome": "-65287000", "grossProfit": "66347000", "depreciation": "None", "totalRevenue": "222796000", "costOfRevenue": "156449000", "interestIncome": "987000", "incomeBeforeTax": "-64481000", "interestExpense": "16228000", "operatingIncome": "-16924000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "923000", "reportedCurrency": "USD", "netInterestIncome": "-48197000", "nonInterestIncome": "None", "operatingExpenses": "83271000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4524000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "156449000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12260000", "sellingGeneralAndAdministrative": "75146000", "netIncomeFromContinuingOperations": "-65404000" }, "balance": { "goodwill": "None", "inventory": "63810000", "commonStock": "107000", "currentDebt": "None", "investments": "None", "totalAssets": "779629000", "longTermDebt": "116312000", "shortTermDebt": "404231000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "134432000", "reportedCurrency": "USD", "retainedEarnings": "-1372806000", "totalLiabilities": "759745000", "otherCurrentAssets": "14260000", "totalCurrentAssets": "258434000", "currentLongTermDebt": "391369000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "121461000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "521195000", "currentAccountsPayable": "70862000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "547576000", "totalShareholderEquity": "18689000", "capitalLeaseObligations": "39895000", "otherCurrentLiabilities": "134615000", "totalCurrentLiabilities": "610438000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "149307000", "cashAndShortTermInvestments": "58903000", "commonStockSharesOutstanding": "30059762", "intangibleAssetsExcludingGoodwill": "134432000", "cashAndCashEquivalentsAtCarryingValue": "58903000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-65124878", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "966935", "operatingCashflow": "-2310965", "capitalExpenditures": "2266174", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4125550", "cashflowFromInvestment": "-2743176", "stockBasedCompensation": "3080000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12229555", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 222796000, "cost_of_revenue": 156449000, "gross_profit": 66347000, "research_and_development": 4524000, "selling_general_admin": 75146000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -48253000, "depreciation_amortisation": 12260000, "ebitda": -35993000, "interest_expense": 16228000, "interest_income": null, "other_non_operating": null, "pretax_income": -64481000, "tax_provision": 923000, "effective_tax_rate": null, "net_income": -65287000, "net_income_continuing_ops": -65404000, "net_income_to_common": -65287000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58903000, "short_term_investments": null, "net_receivables": 121461000, "inventory": 63810000, "other_current_assets": null, "total_current_assets": 258434000, "net_ppe": null, "goodwill": null, "intangible_assets": 134432000, "goodwill_and_intangibles": 134432000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 521195000, "total_assets": 779629000, "short_term_debt": 404231000, "accounts_payable": 70862000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 610438000, "long_term_debt": 116312000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 149307000, "total_liabilities": 759745000, "total_debt": 520543000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1372806000, "total_equity": 18689000, "shares_outstanding": 30059762, "operating_cash_flow": -2310965, "stock_based_compensation": 3080000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2266174, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2743176, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4125550, "free_cash_flow": -44791, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-48253000", "ebitda": "-35993000", "netIncome": "-65287000", "grossProfit": "66347000", "depreciation": "None", "totalRevenue": "222796000", "costOfRevenue": "156449000", "interestIncome": "987000", "incomeBeforeTax": "-64481000", "interestExpense": "16228000", "operatingIncome": "-16924000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "923000", "reportedCurrency": "USD", "netInterestIncome": "-48197000", "nonInterestIncome": "None", "operatingExpenses": "83271000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4524000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "156449000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12260000", "sellingGeneralAndAdministrative": "75146000", "netIncomeFromContinuingOperations": "-65404000" }, "balance": { "goodwill": "None", "inventory": "63810000", "commonStock": "107000", "currentDebt": "None", "investments": "None", "totalAssets": "779629000", "longTermDebt": "116312000", "shortTermDebt": "404231000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "134432000", "reportedCurrency": "USD", "retainedEarnings": "-1372806000", "totalLiabilities": "759745000", "otherCurrentAssets": "14260000", "totalCurrentAssets": "258434000", "currentLongTermDebt": "391369000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "121461000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "521195000", "currentAccountsPayable": "70862000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "547576000", "totalShareholderEquity": "18689000", "capitalLeaseObligations": "39895000", "otherCurrentLiabilities": "134615000", "totalCurrentLiabilities": "610438000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "149307000", "cashAndShortTermInvestments": "58903000", "commonStockSharesOutstanding": "30059762", "intangibleAssetsExcludingGoodwill": "134432000", "cashAndCashEquivalentsAtCarryingValue": "58903000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-65124878", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "966935", "operatingCashflow": "-2310965", "capitalExpenditures": "2266174", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4125550", "cashflowFromInvestment": "-2743176", "stockBasedCompensation": "3080000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12229555", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:58.434164+00:00", "is_restated": false, "income_statement": { "revenue": 208354000, "cost_of_revenue": 140729000, "gross_profit": 67625000, "ebit": -54032000, "ebitda": -41738000, "pretax_income": -54032000, "tax_provision": 1914000, "net_income": -55946000, "net_income_to_common": -55946000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67931000, "total_current_assets": 271483000, "total_assets": 803055000, "short_term_debt": 347353000, "long_term_debt": 115746000, "total_debt": 463099000, "total_liabilities": 706336000, "total_equity": 95416000, "shares_outstanding": 30059762, "goodwill_and_intangibles": 133631322 }, "cash_flow": { "operating_cash_flow": -1447000, "capital_expenditure": 3748000, "free_cash_flow": 2301000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 141685, "ticker_id": 7564, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:58.434164+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-54032000", "ebitda": "-41738000", "netIncome": "-55946000", "grossProfit": "67625000", "depreciation": "None", "totalRevenue": "208354000", "costOfRevenue": "140729000", "interestIncome": "1085000", "incomeBeforeTax": "-54032000", "interestExpense": "16411839", "operatingIncome": "-22116000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1914000", "reportedCurrency": "USD", "netInterestIncome": "-31916000", "nonInterestIncome": "None", "operatingExpenses": "89727000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4605000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "140729000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12294000", "sellingGeneralAndAdministrative": "84111000", "netIncomeFromContinuingOperations": "-55946000" }, "balance": { "goodwill": "124587098", "inventory": "65851000", "commonStock": "107000", "currentDebt": "None", "investments": "None", "totalAssets": "803055000", "longTermDebt": "115746000", "shortTermDebt": "347353000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "9044224", "reportedCurrency": "USD", "retainedEarnings": "-1310599000", "totalLiabilities": "706336000", "otherCurrentAssets": "11203000", "totalCurrentAssets": "271483000", "currentLongTermDebt": "333880000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "126498000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "531572000", "currentAccountsPayable": "64688000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "492607000", "totalShareholderEquity": "95416000", "capitalLeaseObligations": "42981000", "otherCurrentLiabilities": "138375000", "totalCurrentLiabilities": "551765000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "154571000", "cashAndShortTermInvestments": "67931000", "commonStockSharesOutstanding": "30059762", "intangibleAssetsExcludingGoodwill": "9044224", "cashAndCashEquivalentsAtCarryingValue": "67931000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-55946000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-270000", "operatingCashflow": "-1447000", "capitalExpenditures": "3748000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3087000", "cashflowFromInvestment": "-3571000", "stockBasedCompensation": "3453000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12294000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 208354000, "cost_of_revenue": 140729000, "gross_profit": 67625000, "research_and_development": 4605000, "selling_general_admin": 84111000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -54032000, "depreciation_amortisation": 12294000, "ebitda": -41738000, "interest_expense": 16411839, "interest_income": null, "other_non_operating": null, "pretax_income": -54032000, "tax_provision": 1914000, "effective_tax_rate": null, "net_income": -55946000, "net_income_continuing_ops": -55946000, "net_income_to_common": -55946000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67931000, "short_term_investments": null, "net_receivables": 126498000, "inventory": 65851000, "other_current_assets": null, "total_current_assets": 271483000, "net_ppe": null, "goodwill": 124587098, "intangible_assets": 9044224, "goodwill_and_intangibles": 133631322, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 531572000, "total_assets": 803055000, "short_term_debt": 347353000, "accounts_payable": 64688000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 551765000, "long_term_debt": 115746000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 154571000, "total_liabilities": 706336000, "total_debt": 463099000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1310599000, "total_equity": 95416000, "shares_outstanding": 30059762, "operating_cash_flow": -1447000, "stock_based_compensation": 3453000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3748000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3571000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3087000, "free_cash_flow": 2301000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-54032000", "ebitda": "-41738000", "netIncome": "-55946000", "grossProfit": "67625000", "depreciation": "None", "totalRevenue": "208354000", "costOfRevenue": "140729000", "interestIncome": "1085000", "incomeBeforeTax": "-54032000", "interestExpense": "16411839", "operatingIncome": "-22116000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1914000", "reportedCurrency": "USD", "netInterestIncome": "-31916000", "nonInterestIncome": "None", "operatingExpenses": "89727000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4605000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "140729000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12294000", "sellingGeneralAndAdministrative": "84111000", "netIncomeFromContinuingOperations": "-55946000" }, "balance": { "goodwill": "124587098", "inventory": "65851000", "commonStock": "107000", "currentDebt": "None", "investments": "None", "totalAssets": "803055000", "longTermDebt": "115746000", "shortTermDebt": "347353000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "9044224", "reportedCurrency": "USD", "retainedEarnings": "-1310599000", "totalLiabilities": "706336000", "otherCurrentAssets": "11203000", "totalCurrentAssets": "271483000", "currentLongTermDebt": "333880000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "126498000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "531572000", "currentAccountsPayable": "64688000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "492607000", "totalShareholderEquity": "95416000", "capitalLeaseObligations": "42981000", "otherCurrentLiabilities": "138375000", "totalCurrentLiabilities": "551765000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "154571000", "cashAndShortTermInvestments": "67931000", "commonStockSharesOutstanding": "30059762", "intangibleAssetsExcludingGoodwill": "9044224", "cashAndCashEquivalentsAtCarryingValue": "67931000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-55946000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-270000", "operatingCashflow": "-1447000", "capitalExpenditures": "3748000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3087000", "cashflowFromInvestment": "-3571000", "stockBasedCompensation": "3453000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12294000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:58.434164+00:00", "is_restated": false, "income_statement": { "revenue": 197530000, "cost_of_revenue": 135200000, "gross_profit": 62330000, "ebit": 4420000, "ebitda": 15601000, "pretax_income": -9180000, "tax_provision": 3351000, "net_income": -12430000, "net_income_to_common": -12430000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74428000, "total_current_assets": 271080000, "total_assets": 793023000, "short_term_debt": 329734000, "long_term_debt": 115739000, "total_debt": 445473000, "total_liabilities": 671142000, "total_equity": 120545000, "shares_outstanding": 29927992, "goodwill_and_intangibles": 126842000 }, "cash_flow": { "operating_cash_flow": -13558000, "capital_expenditure": 6951000, "free_cash_flow": -6607000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 141686, "ticker_id": 7564, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:58.434164+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4420000", "ebitda": "15601000", "netIncome": "-12430000", "grossProfit": "62330000", "depreciation": "None", "totalRevenue": "197530000", "costOfRevenue": "135200000", "interestIncome": "1294000", "incomeBeforeTax": "-9180000", "interestExpense": "13600000", "operatingIncome": "-18591000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "3351000", "reportedCurrency": "USD", "netInterestIncome": "-12689000", "nonInterestIncome": "None", "operatingExpenses": "80921000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4391000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "135200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11181000", "sellingGeneralAndAdministrative": "77498000", "netIncomeFromContinuingOperations": "-12531000" }, "balance": { "goodwill": "117859000", "inventory": "64762000", "commonStock": "106000", "currentDebt": "None", "investments": "None", "totalAssets": "793023000", "longTermDebt": "115739000", "shortTermDebt": "329734000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "8983000", "reportedCurrency": "USD", "retainedEarnings": "-1258141000", "totalLiabilities": "671142000", "otherCurrentAssets": "14208000", "totalCurrentAssets": "271080000", "currentLongTermDebt": "316326000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "117682000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "521943000", "currentAccountsPayable": "52145000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "475929000", "totalShareholderEquity": "120545000", "capitalLeaseObligations": "43864000", "otherCurrentLiabilities": "129757000", "totalCurrentLiabilities": "512994000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "158148000", "cashAndShortTermInvestments": "74428000", "commonStockSharesOutstanding": "29927992", "intangibleAssetsExcludingGoodwill": "8983000", "cashAndCashEquivalentsAtCarryingValue": "74428000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12531000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-689000", "operatingCashflow": "-13558000", "capitalExpenditures": "6951000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5064000", "cashflowFromInvestment": "-6649000", "stockBasedCompensation": "3592000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11181000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 197530000, "cost_of_revenue": 135200000, "gross_profit": 62330000, "research_and_development": 4391000, "selling_general_admin": 77498000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4420000, "depreciation_amortisation": 11181000, "ebitda": 15601000, "interest_expense": 13600000, "interest_income": null, "other_non_operating": null, "pretax_income": -9180000, "tax_provision": 3351000, "effective_tax_rate": null, "net_income": -12430000, "net_income_continuing_ops": -12531000, "net_income_to_common": -12430000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 74428000, "short_term_investments": null, "net_receivables": 117682000, "inventory": 64762000, "other_current_assets": null, "total_current_assets": 271080000, "net_ppe": null, "goodwill": 117859000, "intangible_assets": 8983000, "goodwill_and_intangibles": 126842000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 521943000, "total_assets": 793023000, "short_term_debt": 329734000, "accounts_payable": 52145000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 512994000, "long_term_debt": 115739000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 158148000, "total_liabilities": 671142000, "total_debt": 445473000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1258141000, "total_equity": 120545000, "shares_outstanding": 29927992, "operating_cash_flow": -13558000, "stock_based_compensation": 3592000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6951000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6649000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5064000, "free_cash_flow": -6607000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4420000", "ebitda": "15601000", "netIncome": "-12430000", "grossProfit": "62330000", "depreciation": "None", "totalRevenue": "197530000", "costOfRevenue": "135200000", "interestIncome": "1294000", "incomeBeforeTax": "-9180000", "interestExpense": "13600000", "operatingIncome": "-18591000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "3351000", "reportedCurrency": "USD", "netInterestIncome": "-12689000", "nonInterestIncome": "None", "operatingExpenses": "80921000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4391000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "135200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11181000", "sellingGeneralAndAdministrative": "77498000", "netIncomeFromContinuingOperations": "-12531000" }, "balance": { "goodwill": "117859000", "inventory": "64762000", "commonStock": "106000", "currentDebt": "None", "investments": "None", "totalAssets": "793023000", "longTermDebt": "115739000", "shortTermDebt": "329734000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "8983000", "reportedCurrency": "USD", "retainedEarnings": "-1258141000", "totalLiabilities": "671142000", "otherCurrentAssets": "14208000", "totalCurrentAssets": "271080000", "currentLongTermDebt": "316326000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "117682000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "521943000", "currentAccountsPayable": "52145000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "475929000", "totalShareholderEquity": "120545000", "capitalLeaseObligations": "43864000", "otherCurrentLiabilities": "129757000", "totalCurrentLiabilities": "512994000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "158148000", "cashAndShortTermInvestments": "74428000", "commonStockSharesOutstanding": "29927992", "intangibleAssetsExcludingGoodwill": "8983000", "cashAndCashEquivalentsAtCarryingValue": "74428000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12531000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-689000", "operatingCashflow": "-13558000", "capitalExpenditures": "6951000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5064000", "cashflowFromInvestment": "-6649000", "stockBasedCompensation": "3592000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11181000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:58.434164+00:00", "is_restated": false, "income_statement": { "revenue": 214316000, "cost_of_revenue": 152699000, "gross_profit": 61617000, "ebit": -39645000, "ebitda": -27713000, "pretax_income": -90852000, "tax_provision": 505000, "net_income": -91206000, "net_income_to_common": -91206000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98923000, "total_current_assets": 299126000, "total_assets": 803980000, "short_term_debt": 343511000, "long_term_debt": 116216000, "total_debt": 459727000, "total_liabilities": 697857000, "total_equity": 104688000, "shares_outstanding": 29911338, "goodwill_and_intangibles": 116208000 }, "cash_flow": { "operating_cash_flow": -10236000, "capital_expenditure": 12273000, "free_cash_flow": 2037000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 141687, "ticker_id": 7564, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:58.434164+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-39645000", "ebitda": "-27713000", "netIncome": "-91206000", "grossProfit": "61617000", "depreciation": "None", "totalRevenue": "214316000", "costOfRevenue": "152699000", "interestIncome": "None", "incomeBeforeTax": "-90852000", "interestExpense": "15521901", "operatingIncome": "-89703000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "505000", "reportedCurrency": "USD", "netInterestIncome": "-46725000", "nonInterestIncome": "None", "operatingExpenses": "151320000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3728000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "152699000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11932000", "sellingGeneralAndAdministrative": "81973000", "netIncomeFromContinuingOperations": "-91357000" }, "balance": { "goodwill": "107241000", "inventory": "65602000", "commonStock": "106000", "currentDebt": "None", "investments": "None", "totalAssets": "803980000", "longTermDebt": "116216000", "shortTermDebt": "343511000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "8967000", "reportedCurrency": "USD", "retainedEarnings": "-1249303000", "totalLiabilities": "697857000", "otherCurrentAssets": "10560000", "totalCurrentAssets": "299126000", "currentLongTermDebt": "330152000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "124041000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "504854000", "currentAccountsPayable": "60152000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "491451000", "totalShareholderEquity": "104688000", "capitalLeaseObligations": "45083000", "otherCurrentLiabilities": "122688000", "totalCurrentLiabilities": "535060000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "162797000", "cashAndShortTermInvestments": "98923000", "commonStockSharesOutstanding": "29911338", "intangibleAssetsExcludingGoodwill": "8967000", "cashAndCashEquivalentsAtCarryingValue": "98923000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-91357000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "11654000", "operatingCashflow": "-10236000", "capitalExpenditures": "12273000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3065000", "cashflowFromInvestment": "-5508000", "stockBasedCompensation": "3503000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11815000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 214316000, "cost_of_revenue": 152699000, "gross_profit": 61617000, "research_and_development": 3728000, "selling_general_admin": 81973000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -39645000, "depreciation_amortisation": 11932000, "ebitda": -27713000, "interest_expense": 15521901, "interest_income": null, "other_non_operating": null, "pretax_income": -90852000, "tax_provision": 505000, "effective_tax_rate": null, "net_income": -91206000, "net_income_continuing_ops": -91357000, "net_income_to_common": -91206000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 98923000, "short_term_investments": null, "net_receivables": 124041000, "inventory": 65602000, "other_current_assets": null, "total_current_assets": 299126000, "net_ppe": null, "goodwill": 107241000, "intangible_assets": 8967000, "goodwill_and_intangibles": 116208000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 504854000, "total_assets": 803980000, "short_term_debt": 343511000, "accounts_payable": 60152000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 535060000, "long_term_debt": 116216000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 162797000, "total_liabilities": 697857000, "total_debt": 459727000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1249303000, "total_equity": 104688000, "shares_outstanding": 29911338, "operating_cash_flow": -10236000, "stock_based_compensation": 3503000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12273000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5508000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3065000, "free_cash_flow": 2037000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-39645000", "ebitda": "-27713000", "netIncome": "-91206000", "grossProfit": "61617000", "depreciation": "None", "totalRevenue": "214316000", "costOfRevenue": "152699000", "interestIncome": "None", "incomeBeforeTax": "-90852000", "interestExpense": "15521901", "operatingIncome": "-89703000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "505000", "reportedCurrency": "USD", "netInterestIncome": "-46725000", "nonInterestIncome": "None", "operatingExpenses": "151320000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3728000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "152699000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11932000", "sellingGeneralAndAdministrative": "81973000", "netIncomeFromContinuingOperations": "-91357000" }, "balance": { "goodwill": "107241000", "inventory": "65602000", "commonStock": "106000", "currentDebt": "None", "investments": "None", "totalAssets": "803980000", "longTermDebt": "116216000", "shortTermDebt": "343511000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "8967000", "reportedCurrency": "USD", "retainedEarnings": "-1249303000", "totalLiabilities": "697857000", "otherCurrentAssets": "10560000", "totalCurrentAssets": "299126000", "currentLongTermDebt": "330152000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "124041000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "504854000", "currentAccountsPayable": "60152000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "491451000", "totalShareholderEquity": "104688000", "capitalLeaseObligations": "45083000", "otherCurrentLiabilities": "122688000", "totalCurrentLiabilities": "535060000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "162797000", "cashAndShortTermInvestments": "98923000", "commonStockSharesOutstanding": "29911338", "intangibleAssetsExcludingGoodwill": "8967000", "cashAndCashEquivalentsAtCarryingValue": "98923000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-91357000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "11654000", "operatingCashflow": "-10236000", "capitalExpenditures": "12273000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3065000", "cashflowFromInvestment": "-5508000", "stockBasedCompensation": "3503000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11815000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:58.434164+00:00", "is_restated": false, "income_statement": { "revenue": 209280700, "cost_of_revenue": 146877823, "gross_profit": 62402876, "ebit": -17947830, "ebitda": -5156554, "pretax_income": -33445671, "tax_provision": 1397552, "net_income": -34772793, "net_income_to_common": -34772793, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 119330087, "total_current_assets": 332364886, "total_assets": 920771523, "short_term_debt": 340192695, "long_term_debt": 115056000, "total_debt": 455248695, "total_liabilities": 689569167, "total_equity": 229573395, "shares_outstanding": 29898422, "goodwill_and_intangibles": 127131896 }, "cash_flow": { "operating_cash_flow": -18179000, "capital_expenditure": 8502000, "free_cash_flow": -9677000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 141689, "ticker_id": 7564, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:58.434164+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-17947830", "ebitda": "-5156554", "netIncome": "-34772793", "grossProfit": "62402876", "depreciation": "None", "totalRevenue": "209280700", "costOfRevenue": "146877823", "interestIncome": "None", "incomeBeforeTax": "-33445671", "interestExpense": "15497839", "operatingIncome": "-27819240", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1397552", "reportedCurrency": "USD", "netInterestIncome": "-4284000", "nonInterestIncome": "None", "operatingExpenses": "90222117", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10933910", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "146877823", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12791276", "sellingGeneralAndAdministrative": "79743000", "netIncomeFromContinuingOperations": "-34630000" }, "balance": { "goodwill": "116912146", "inventory": "83044972", "commonStock": "105997", "currentDebt": "None", "investments": "None", "totalAssets": "920771523", "longTermDebt": "115056000", "shortTermDebt": "340192695", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "10219750", "reportedCurrency": "USD", "retainedEarnings": "-1161571645", "totalLiabilities": "689569167", "otherCurrentAssets": "12259700", "totalCurrentAssets": "332364886", "currentLongTermDebt": "326211000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "117730126", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "588406636", "currentAccountsPayable": "57301601", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "491434003", "totalShareholderEquity": "229573395", "capitalLeaseObligations": "50179000", "otherCurrentLiabilities": "139166601", "totalCurrentLiabilities": "536660899", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "152908267", "cashAndShortTermInvestments": "119330087", "commonStockSharesOutstanding": "29898422", "intangibleAssetsExcludingGoodwill": "10219750", "cashAndCashEquivalentsAtCarryingValue": "119330087", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34630000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-959000", "operatingCashflow": "-18179000", "capitalExpenditures": "8502000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4010000", "cashflowFromInvestment": "-4601000", "stockBasedCompensation": "3301000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12713000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 209280700, "cost_of_revenue": 146877823, "gross_profit": 62402876, "research_and_development": 10933910, "selling_general_admin": 79743000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -17947830, "depreciation_amortisation": 12791276, "ebitda": -5156554, "interest_expense": 15497839, "interest_income": null, "other_non_operating": null, "pretax_income": -33445671, "tax_provision": 1397552, "effective_tax_rate": null, "net_income": -34772793, "net_income_continuing_ops": -34630000, "net_income_to_common": -34772793, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 119330087, "short_term_investments": null, "net_receivables": 117730126, "inventory": 83044972, "other_current_assets": null, "total_current_assets": 332364886, "net_ppe": null, "goodwill": 116912146, "intangible_assets": 10219750, "goodwill_and_intangibles": 127131896, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 588406636, "total_assets": 920771523, "short_term_debt": 340192695, "accounts_payable": 57301601, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 536660899, "long_term_debt": 115056000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 152908267, "total_liabilities": 689569167, "total_debt": 455248695, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1161571645, "total_equity": 229573395, "shares_outstanding": 29898422, "operating_cash_flow": -18179000, "stock_based_compensation": 3301000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8502000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4601000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4010000, "free_cash_flow": -9677000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-17947830", "ebitda": "-5156554", "netIncome": "-34772793", "grossProfit": "62402876", "depreciation": "None", "totalRevenue": "209280700", "costOfRevenue": "146877823", "interestIncome": "None", "incomeBeforeTax": "-33445671", "interestExpense": "15497839", "operatingIncome": "-27819240", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1397552", "reportedCurrency": "USD", "netInterestIncome": "-4284000", "nonInterestIncome": "None", "operatingExpenses": "90222117", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10933910", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "146877823", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12791276", "sellingGeneralAndAdministrative": "79743000", "netIncomeFromContinuingOperations": "-34630000" }, "balance": { "goodwill": "116912146", "inventory": "83044972", "commonStock": "105997", "currentDebt": "None", "investments": "None", "totalAssets": "920771523", "longTermDebt": "115056000", "shortTermDebt": "340192695", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "10219750", "reportedCurrency": "USD", "retainedEarnings": "-1161571645", "totalLiabilities": "689569167", "otherCurrentAssets": "12259700", "totalCurrentAssets": "332364886", "currentLongTermDebt": "326211000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "117730126", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "588406636", "currentAccountsPayable": "57301601", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "491434003", "totalShareholderEquity": "229573395", "capitalLeaseObligations": "50179000", "otherCurrentLiabilities": "139166601", "totalCurrentLiabilities": "536660899", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "152908267", "cashAndShortTermInvestments": "119330087", "commonStockSharesOutstanding": "29898422", "intangibleAssetsExcludingGoodwill": "10219750", "cashAndCashEquivalentsAtCarryingValue": "119330087", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34630000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-959000", "operatingCashflow": "-18179000", "capitalExpenditures": "8502000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4010000", "cashflowFromInvestment": "-4601000", "stockBasedCompensation": "3301000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12713000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:58.434164+00:00", "is_restated": false, "income_statement": { "revenue": 202195000, "cost_of_revenue": 143239000, "gross_profit": 58956000, "ebit": -39079000, "ebitda": -26771000, "pretax_income": -28690000, "tax_provision": 1751000, "net_income": -30384000, "net_income_to_common": -30384000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 142728000, "total_current_assets": 361318000, "total_assets": 931859000, "short_term_debt": 336754000, "long_term_debt": 115486000, "total_debt": 452240000, "total_liabilities": 686028000, "total_equity": 244162000, "shares_outstanding": 29812125, "goodwill_and_intangibles": 121180000 }, "cash_flow": { "operating_cash_flow": -46935000, "capital_expenditure": 14226000, "free_cash_flow": -32709000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 141690, "ticker_id": 7564, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:58.434164+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-39079000", "ebitda": "-26771000", "netIncome": "-30384000", "grossProfit": "58956000", "depreciation": "None", "totalRevenue": "202195000", "costOfRevenue": "143239000", "interestIncome": "2892000", "incomeBeforeTax": "-28690000", "interestExpense": "16495553", "operatingIncome": "-39079000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1751000", "reportedCurrency": "USD", "netInterestIncome": "10389000", "nonInterestIncome": "None", "operatingExpenses": "98035000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10898000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "143239000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12308000", "sellingGeneralAndAdministrative": "84261000", "netIncomeFromContinuingOperations": "-30441000" }, "balance": { "goodwill": "111016000", "inventory": "79816000", "commonStock": "106000", "currentDebt": "None", "investments": "None", "totalAssets": "931859000", "longTermDebt": "115486000", "shortTermDebt": "336754000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "10164000", "reportedCurrency": "USD", "retainedEarnings": "-1130341000", "totalLiabilities": "686028000", "otherCurrentAssets": "15040000", "totalCurrentAssets": "361318000", "currentLongTermDebt": "322997000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "123734000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "570541000", "currentAccountsPayable": "47163000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "489974000", "totalShareholderEquity": "244162000", "capitalLeaseObligations": "51491000", "otherCurrentLiabilities": "146022647", "totalCurrentLiabilities": "531249000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "154779000", "cashAndShortTermInvestments": "142728000", "commonStockSharesOutstanding": "29812125", "intangibleAssetsExcludingGoodwill": "10164000", "cashAndCashEquivalentsAtCarryingValue": "142728000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30441000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-2729000", "operatingCashflow": "-46935000", "capitalExpenditures": "14226000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11487000", "cashflowFromInvestment": "-6955000", "stockBasedCompensation": "4179000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12308000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 202195000, "cost_of_revenue": 143239000, "gross_profit": 58956000, "research_and_development": 10898000, "selling_general_admin": 84261000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -39079000, "depreciation_amortisation": 12308000, "ebitda": -26771000, "interest_expense": 16495553, "interest_income": null, "other_non_operating": null, "pretax_income": -28690000, "tax_provision": 1751000, "effective_tax_rate": null, "net_income": -30384000, "net_income_continuing_ops": -30441000, "net_income_to_common": -30384000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 142728000, "short_term_investments": null, "net_receivables": 123734000, "inventory": 79816000, "other_current_assets": null, "total_current_assets": 361318000, "net_ppe": null, "goodwill": 111016000, "intangible_assets": 10164000, "goodwill_and_intangibles": 121180000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 570541000, "total_assets": 931859000, "short_term_debt": 336754000, "accounts_payable": 47163000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 531249000, "long_term_debt": 115486000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 154779000, "total_liabilities": 686028000, "total_debt": 452240000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1130341000, "total_equity": 244162000, "shares_outstanding": 29812125, "operating_cash_flow": -46935000, "stock_based_compensation": 4179000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14226000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6955000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11487000, "free_cash_flow": -32709000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-39079000", "ebitda": "-26771000", "netIncome": "-30384000", "grossProfit": "58956000", "depreciation": "None", "totalRevenue": "202195000", "costOfRevenue": "143239000", "interestIncome": "2892000", "incomeBeforeTax": "-28690000", "interestExpense": "16495553", "operatingIncome": "-39079000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1751000", "reportedCurrency": "USD", "netInterestIncome": "10389000", "nonInterestIncome": "None", "operatingExpenses": "98035000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10898000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "143239000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12308000", "sellingGeneralAndAdministrative": "84261000", "netIncomeFromContinuingOperations": "-30441000" }, "balance": { "goodwill": "111016000", "inventory": "79816000", "commonStock": "106000", "currentDebt": "None", "investments": "None", "totalAssets": "931859000", "longTermDebt": "115486000", "shortTermDebt": "336754000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "10164000", "reportedCurrency": "USD", "retainedEarnings": "-1130341000", "totalLiabilities": "686028000", "otherCurrentAssets": "15040000", "totalCurrentAssets": "361318000", "currentLongTermDebt": "322997000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "123734000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "570541000", "currentAccountsPayable": "47163000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "489974000", "totalShareholderEquity": "244162000", "capitalLeaseObligations": "51491000", "otherCurrentLiabilities": "146022647", "totalCurrentLiabilities": "531249000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "154779000", "cashAndShortTermInvestments": "142728000", "commonStockSharesOutstanding": "29812125", "intangibleAssetsExcludingGoodwill": "10164000", "cashAndCashEquivalentsAtCarryingValue": "142728000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30441000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-2729000", "operatingCashflow": "-46935000", "capitalExpenditures": "14226000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11487000", "cashflowFromInvestment": "-6955000", "stockBasedCompensation": "4179000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12308000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:58.434164+00:00", "is_restated": false, "income_statement": { "revenue": 199155000, "cost_of_revenue": 145257000, "gross_profit": 53898000, "ebit": -28413000, "ebitda": -15400000, "pretax_income": -45790000, "tax_provision": 54000, "net_income": -45799000, "net_income_to_common": -45799000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 209025000, "total_current_assets": 431499896, "total_assets": 1037835000, "short_term_debt": 354571000, "long_term_debt": 115317000, "total_debt": 469888000, "total_liabilities": 764515000, "total_equity": 271587000, "shares_outstanding": 29740567, "goodwill_and_intangibles": 120657000 }, "cash_flow": { "operating_cash_flow": -39078000, "capital_expenditure": 6158962, "free_cash_flow": -32919038, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 141691, "ticker_id": 7564, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:58.434164+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-28413000", "ebitda": "-15400000", "netIncome": "-45799000", "grossProfit": "53898000", "depreciation": "None", "totalRevenue": "199155000", "costOfRevenue": "145257000", "interestIncome": "None", "incomeBeforeTax": "-45790000", "interestExpense": "12336000", "operatingIncome": "-28413000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "54000", "reportedCurrency": "USD", "netInterestIncome": "-17400000", "nonInterestIncome": "None", "operatingExpenses": "82311000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4642000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "145257000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13013000", "sellingGeneralAndAdministrative": "78742000", "netIncomeFromContinuingOperations": "-45844000" }, "balance": { "goodwill": "111016000", "inventory": "76845000", "commonStock": "105000", "currentDebt": "None", "investments": "None", "totalAssets": "1037835000", "longTermDebt": "115317000", "shortTermDebt": "354571000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "9641000", "reportedCurrency": "USD", "retainedEarnings": "-1104136000", "totalLiabilities": "764515000", "otherCurrentAssets": "15591544", "totalCurrentAssets": "431499896", "currentLongTermDebt": "338520000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "130038352", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "606323000", "currentAccountsPayable": "46259000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "538854000", "totalShareholderEquity": "271587000", "capitalLeaseObligations": "85017000", "otherCurrentLiabilities": "177844076", "totalCurrentLiabilities": "578674000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "185841000", "cashAndShortTermInvestments": "209025000", "commonStockSharesOutstanding": "29740567", "intangibleAssetsExcludingGoodwill": "9641000", "cashAndCashEquivalentsAtCarryingValue": "209025000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-45844000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-11357389", "operatingCashflow": "-39078000", "capitalExpenditures": "6158962", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8726000", "cashflowFromInvestment": "7813000", "stockBasedCompensation": "2615000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12939389", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 199155000, "cost_of_revenue": 145257000, "gross_profit": 53898000, "research_and_development": 4642000, "selling_general_admin": 78742000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -28413000, "depreciation_amortisation": 13013000, "ebitda": -15400000, "interest_expense": 12336000, "interest_income": null, "other_non_operating": null, "pretax_income": -45790000, "tax_provision": 54000, "effective_tax_rate": null, "net_income": -45799000, "net_income_continuing_ops": -45844000, "net_income_to_common": -45799000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 209025000, "short_term_investments": null, "net_receivables": 130038352, "inventory": 76845000, "other_current_assets": null, "total_current_assets": 431499896, "net_ppe": null, "goodwill": 111016000, "intangible_assets": 9641000, "goodwill_and_intangibles": 120657000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 606323000, "total_assets": 1037835000, "short_term_debt": 354571000, "accounts_payable": 46259000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 578674000, "long_term_debt": 115317000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 185841000, "total_liabilities": 764515000, "total_debt": 469888000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1104136000, "total_equity": 271587000, "shares_outstanding": 29740567, "operating_cash_flow": -39078000, "stock_based_compensation": 2615000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6158962, "acquisitions": null, "other_investing": null, "investing_cash_flow": 7813000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8726000, "free_cash_flow": -32919038, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-28413000", "ebitda": "-15400000", "netIncome": "-45799000", "grossProfit": "53898000", "depreciation": "None", "totalRevenue": "199155000", "costOfRevenue": "145257000", "interestIncome": "None", "incomeBeforeTax": "-45790000", "interestExpense": "12336000", "operatingIncome": "-28413000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "54000", "reportedCurrency": "USD", "netInterestIncome": "-17400000", "nonInterestIncome": "None", "operatingExpenses": "82311000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4642000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "145257000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13013000", "sellingGeneralAndAdministrative": "78742000", "netIncomeFromContinuingOperations": "-45844000" }, "balance": { "goodwill": "111016000", "inventory": "76845000", "commonStock": "105000", "currentDebt": "None", "investments": "None", "totalAssets": "1037835000", "longTermDebt": "115317000", "shortTermDebt": "354571000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "9641000", "reportedCurrency": "USD", "retainedEarnings": "-1104136000", "totalLiabilities": "764515000", "otherCurrentAssets": "15591544", "totalCurrentAssets": "431499896", "currentLongTermDebt": "338520000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "130038352", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "606323000", "currentAccountsPayable": "46259000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "538854000", "totalShareholderEquity": "271587000", "capitalLeaseObligations": "85017000", "otherCurrentLiabilities": "177844076", "totalCurrentLiabilities": "578674000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "185841000", "cashAndShortTermInvestments": "209025000", "commonStockSharesOutstanding": "29740567", "intangibleAssetsExcludingGoodwill": "9641000", "cashAndCashEquivalentsAtCarryingValue": "209025000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-45844000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-11357389", "operatingCashflow": "-39078000", "capitalExpenditures": "6158962", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8726000", "cashflowFromInvestment": "7813000", "stockBasedCompensation": "2615000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12939389", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:58.434164+00:00", "is_restated": false, "income_statement": { "revenue": 204121000, "cost_of_revenue": 156343000, "gross_profit": 47778000, "ebit": -60716000, "ebitda": -45944977, "pretax_income": -293101000, "tax_provision": 5674000, "net_income": -298663000, "net_income_to_common": -298663000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 249299000, "total_current_assets": 483385000, "total_assets": 1116971000, "short_term_debt": 346016000, "long_term_debt": 114249000, "total_debt": 460265000, "total_liabilities": 781190000, "total_equity": 333994000, "shares_outstanding": 29730323, "goodwill_and_intangibles": 130328961 }, "cash_flow": { "operating_cash_flow": -14147000, "capital_expenditure": 17062000, "free_cash_flow": 2915000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 141692, "ticker_id": 7564, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:58.434164+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-60716000", "ebitda": "-45944977", "netIncome": "-298663000", "grossProfit": "47778000", "depreciation": "None", "totalRevenue": "204121000", "costOfRevenue": "156343000", "interestIncome": "5129000", "incomeBeforeTax": "-293101000", "interestExpense": "15706000", "operatingIncome": "-242615000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "5674000", "reportedCurrency": "USD", "netInterestIncome": "-10757000", "nonInterestIncome": "None", "operatingExpenses": "290393000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5328000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "156343000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14771023", "sellingGeneralAndAdministrative": "80721000", "netIncomeFromContinuingOperations": "-298775000" }, "balance": { "goodwill": "118215961", "inventory": "69671745", "commonStock": "105000", "currentDebt": "None", "investments": "None", "totalAssets": "1116971000", "longTermDebt": "114249000", "shortTermDebt": "346016000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "12113000", "reportedCurrency": "USD", "retainedEarnings": "-1060952000", "totalLiabilities": "781190000", "otherCurrentAssets": "16922560", "totalCurrentAssets": "483385000", "currentLongTermDebt": "329584000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "147491695", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "633586000", "currentAccountsPayable": "64369612", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "532835000", "totalShareholderEquity": "333994000", "capitalLeaseObligations": "89002000", "otherCurrentLiabilities": "167805250", "totalCurrentLiabilities": "583655000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "197535000", "cashAndShortTermInvestments": "249299000", "commonStockSharesOutstanding": "29730323", "intangibleAssetsExcludingGoodwill": "12113000", "cashAndCashEquivalentsAtCarryingValue": "249299000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-301789449", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "15584397", "operatingCashflow": "-14147000", "capitalExpenditures": "17062000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7038000", "cashflowFromInvestment": "-17062000", "stockBasedCompensation": "4687000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14446000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 204121000, "cost_of_revenue": 156343000, "gross_profit": 47778000, "research_and_development": 5328000, "selling_general_admin": 80721000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -60716000, "depreciation_amortisation": 14771023, "ebitda": -45944977, "interest_expense": 15706000, "interest_income": null, "other_non_operating": null, "pretax_income": -293101000, "tax_provision": 5674000, "effective_tax_rate": null, "net_income": -298663000, "net_income_continuing_ops": -298775000, "net_income_to_common": -298663000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 249299000, "short_term_investments": null, "net_receivables": 147491695, "inventory": 69671745, "other_current_assets": null, "total_current_assets": 483385000, "net_ppe": null, "goodwill": 118215961, "intangible_assets": 12113000, "goodwill_and_intangibles": 130328961, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 633586000, "total_assets": 1116971000, "short_term_debt": 346016000, "accounts_payable": 64369612, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 583655000, "long_term_debt": 114249000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 197535000, "total_liabilities": 781190000, "total_debt": 460265000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1060952000, "total_equity": 333994000, "shares_outstanding": 29730323, "operating_cash_flow": -14147000, "stock_based_compensation": 4687000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17062000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17062000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7038000, "free_cash_flow": 2915000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-60716000", "ebitda": "-45944977", "netIncome": "-298663000", "grossProfit": "47778000", "depreciation": "None", "totalRevenue": "204121000", "costOfRevenue": "156343000", "interestIncome": "5129000", "incomeBeforeTax": "-293101000", "interestExpense": "15706000", "operatingIncome": "-242615000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "5674000", "reportedCurrency": "USD", "netInterestIncome": "-10757000", "nonInterestIncome": "None", "operatingExpenses": "290393000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5328000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "156343000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14771023", "sellingGeneralAndAdministrative": "80721000", "netIncomeFromContinuingOperations": "-298775000" }, "balance": { "goodwill": "118215961", "inventory": "69671745", "commonStock": "105000", "currentDebt": "None", "investments": "None", "totalAssets": "1116971000", "longTermDebt": "114249000", "shortTermDebt": "346016000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "12113000", "reportedCurrency": "USD", "retainedEarnings": "-1060952000", "totalLiabilities": "781190000", "otherCurrentAssets": "16922560", "totalCurrentAssets": "483385000", "currentLongTermDebt": "329584000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "147491695", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "633586000", "currentAccountsPayable": "64369612", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "532835000", "totalShareholderEquity": "333994000", "capitalLeaseObligations": "89002000", "otherCurrentLiabilities": "167805250", "totalCurrentLiabilities": "583655000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "197535000", "cashAndShortTermInvestments": "249299000", "commonStockSharesOutstanding": "29730323", "intangibleAssetsExcludingGoodwill": "12113000", "cashAndCashEquivalentsAtCarryingValue": "249299000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-301789449", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "15584397", "operatingCashflow": "-14147000", "capitalExpenditures": "17062000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7038000", "cashflowFromInvestment": "-17062000", "stockBasedCompensation": "4687000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14446000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:58.434164+00:00", "is_restated": false, "income_statement": { "revenue": 187595000, "cost_of_revenue": 155034000, "gross_profit": 32561000, "ebit": -67348000, "ebitda": -54789000, "pretax_income": 45493000, "tax_provision": 1482000, "net_income": 44085000, "net_income_to_common": 44085000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 283184000, "total_current_assets": 517647000, "total_assets": 1307835000, "short_term_debt": 306469000, "long_term_debt": 115340000, "total_debt": 421809000, "total_liabilities": 716675000, "total_equity": 589286000, "shares_outstanding": 29694899, "goodwill_and_intangibles": 121135000 }, "cash_flow": { "operating_cash_flow": -38389000, "capital_expenditure": 10949000, "free_cash_flow": -27440000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 141694, "ticker_id": 7564, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:58.434164+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-67348000", "ebitda": "-54789000", "netIncome": "44085000", "grossProfit": "32561000", "depreciation": "None", "totalRevenue": "187595000", "costOfRevenue": "155034000", "interestIncome": "4383000", "incomeBeforeTax": "45493000", "interestExpense": "15992937", "operatingIncome": "-67348000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1482000", "reportedCurrency": "USD", "netInterestIncome": "-11316000", "nonInterestIncome": "None", "operatingExpenses": "99909000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4684000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "155034000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12559000", "sellingGeneralAndAdministrative": "87125000", "netIncomeFromContinuingOperations": "44011000" }, "balance": { "goodwill": "107949000", "inventory": "83537000", "commonStock": "105000", "currentDebt": "None", "investments": "None", "totalAssets": "1307835000", "longTermDebt": "115340000", "shortTermDebt": "306469000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "13186000", "reportedCurrency": "USD", "retainedEarnings": "-766976000", "totalLiabilities": "716675000", "otherCurrentAssets": "18864449", "totalCurrentAssets": "517647000", "currentLongTermDebt": "291704000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "132061551", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "790188000", "currentAccountsPayable": "59443000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "606498000", "shortLongTermDebtTotal": "505743000", "totalShareholderEquity": "589286000", "capitalLeaseObligations": "98699000", "otherCurrentLiabilities": "144722000", "totalCurrentLiabilities": "511463000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "205212000", "cashAndShortTermInvestments": "283184000", "commonStockSharesOutstanding": "29694899", "intangibleAssetsExcludingGoodwill": "13186000", "cashAndCashEquivalentsAtCarryingValue": "283184000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44011000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "12688000", "operatingCashflow": "-38389000", "capitalExpenditures": "10949000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5276000", "cashflowFromInvestment": "-10949000", "stockBasedCompensation": "6290000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12559000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 187595000, "cost_of_revenue": 155034000, "gross_profit": 32561000, "research_and_development": 4684000, "selling_general_admin": 87125000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -67348000, "depreciation_amortisation": 12559000, "ebitda": -54789000, "interest_expense": 15992937, "interest_income": null, "other_non_operating": null, "pretax_income": 45493000, "tax_provision": 1482000, "effective_tax_rate": null, "net_income": 44085000, "net_income_continuing_ops": 44011000, "net_income_to_common": 44085000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 283184000, "short_term_investments": null, "net_receivables": 132061551, "inventory": 83537000, "other_current_assets": null, "total_current_assets": 517647000, "net_ppe": null, "goodwill": 107949000, "intangible_assets": 13186000, "goodwill_and_intangibles": 121135000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 790188000, "total_assets": 1307835000, "short_term_debt": 306469000, "accounts_payable": 59443000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 511463000, "long_term_debt": 115340000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 205212000, "total_liabilities": 716675000, "total_debt": 421809000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -766976000, "total_equity": 589286000, "shares_outstanding": 29694899, "operating_cash_flow": -38389000, "stock_based_compensation": 6290000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10949000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10949000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5276000, "free_cash_flow": -27440000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-67348000", "ebitda": "-54789000", "netIncome": "44085000", "grossProfit": "32561000", "depreciation": "None", "totalRevenue": "187595000", "costOfRevenue": "155034000", "interestIncome": "4383000", "incomeBeforeTax": "45493000", "interestExpense": "15992937", "operatingIncome": "-67348000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1482000", "reportedCurrency": "USD", "netInterestIncome": "-11316000", "nonInterestIncome": "None", "operatingExpenses": "99909000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4684000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "155034000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12559000", "sellingGeneralAndAdministrative": "87125000", "netIncomeFromContinuingOperations": "44011000" }, "balance": { "goodwill": "107949000", "inventory": "83537000", "commonStock": "105000", "currentDebt": "None", "investments": "None", "totalAssets": "1307835000", "longTermDebt": "115340000", "shortTermDebt": "306469000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "13186000", "reportedCurrency": "USD", "retainedEarnings": "-766976000", "totalLiabilities": "716675000", "otherCurrentAssets": "18864449", "totalCurrentAssets": "517647000", "currentLongTermDebt": "291704000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "132061551", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "790188000", "currentAccountsPayable": "59443000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "606498000", "shortLongTermDebtTotal": "505743000", "totalShareholderEquity": "589286000", "capitalLeaseObligations": "98699000", "otherCurrentLiabilities": "144722000", "totalCurrentLiabilities": "511463000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "205212000", "cashAndShortTermInvestments": "283184000", "commonStockSharesOutstanding": "29694899", "intangibleAssetsExcludingGoodwill": "13186000", "cashAndCashEquivalentsAtCarryingValue": "283184000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44011000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "12688000", "operatingCashflow": "-38389000", "capitalExpenditures": "10949000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5276000", "cashflowFromInvestment": "-10949000", "stockBasedCompensation": "6290000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12559000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:58.434164+00:00", "is_restated": false, "income_statement": { "revenue": 195987000, "cost_of_revenue": 158331000, "gross_profit": 37656000, "ebit": -72442000, "ebitda": -59978000, "pretax_income": -86992000, "tax_provision": -273000, "net_income": -86719000, "net_income_to_common": -86719000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 340730000, "total_current_assets": 602866000, "total_assets": 1401116000, "short_term_debt": 425296000, "long_term_debt": 115211000, "total_debt": 540507000, "total_liabilities": 855319000, "total_equity": 545797000, "shares_outstanding": 29659475, "goodwill_and_intangibles": 122171000 }, "cash_flow": { "operating_cash_flow": -41878000, "capital_expenditure": 12912000, "free_cash_flow": -28966000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 141695, "ticker_id": 7564, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:36:58.434164+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-72442000", "ebitda": "-59978000", "netIncome": "-86719000", "grossProfit": "37656000", "depreciation": "None", "totalRevenue": "195987000", "costOfRevenue": "158331000", "interestIncome": "2808000", "incomeBeforeTax": "-86992000", "interestExpense": "32564561", "operatingIncome": "-75480000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-273000", "reportedCurrency": "USD", "netInterestIncome": "-11512000", "nonInterestIncome": "None", "operatingExpenses": "113136000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5321000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "158331000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12464000", "sellingGeneralAndAdministrative": "106695000", "netIncomeFromContinuingOperations": "-86719000" }, "balance": { "goodwill": "108656000", "inventory": "102825000", "commonStock": "105000", "currentDebt": "None", "investments": "None", "totalAssets": "1401116000", "longTermDebt": "115211000", "shortTermDebt": "425296000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "13515000", "reportedCurrency": "USD", "retainedEarnings": "-817351000", "totalLiabilities": "855319000", "otherCurrentAssets": "23702134", "totalCurrentAssets": "602866000", "currentLongTermDebt": "410576000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "136336866", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "798250000", "currentAccountsPayable": "81201000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "627925000", "totalShareholderEquity": "545797000", "capitalLeaseObligations": "102138000", "otherCurrentLiabilities": "134657000", "totalCurrentLiabilities": "645453000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "209866000", "cashAndShortTermInvestments": "340730000", "commonStockSharesOutstanding": "29659475", "intangibleAssetsExcludingGoodwill": "13515000", "cashAndCashEquivalentsAtCarryingValue": "340730000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-86719000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1153000", "operatingCashflow": "-41878000", "capitalExpenditures": "12912000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "318504000", "cashflowFromInvestment": "-14563000", "stockBasedCompensation": "2422000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12464000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 195987000, "cost_of_revenue": 158331000, "gross_profit": 37656000, "research_and_development": 5321000, "selling_general_admin": 106695000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -72442000, "depreciation_amortisation": 12464000, "ebitda": -59978000, "interest_expense": 32564561, "interest_income": null, "other_non_operating": null, "pretax_income": -86992000, "tax_provision": -273000, "effective_tax_rate": null, "net_income": -86719000, "net_income_continuing_ops": -86719000, "net_income_to_common": -86719000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 340730000, "short_term_investments": null, "net_receivables": 136336866, "inventory": 102825000, "other_current_assets": null, "total_current_assets": 602866000, "net_ppe": null, "goodwill": 108656000, "intangible_assets": 13515000, "goodwill_and_intangibles": 122171000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 798250000, "total_assets": 1401116000, "short_term_debt": 425296000, "accounts_payable": 81201000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 645453000, "long_term_debt": 115211000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 209866000, "total_liabilities": 855319000, "total_debt": 540507000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -817351000, "total_equity": 545797000, "shares_outstanding": 29659475, "operating_cash_flow": -41878000, "stock_based_compensation": 2422000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12912000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14563000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 318504000, "free_cash_flow": -28966000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-72442000", "ebitda": "-59978000", "netIncome": "-86719000", "grossProfit": "37656000", "depreciation": "None", "totalRevenue": "195987000", "costOfRevenue": "158331000", "interestIncome": "2808000", "incomeBeforeTax": "-86992000", "interestExpense": "32564561", "operatingIncome": "-75480000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-273000", "reportedCurrency": "USD", "netInterestIncome": "-11512000", "nonInterestIncome": "None", "operatingExpenses": "113136000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5321000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "158331000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12464000", "sellingGeneralAndAdministrative": "106695000", "netIncomeFromContinuingOperations": "-86719000" }, "balance": { "goodwill": "108656000", "inventory": "102825000", "commonStock": "105000", "currentDebt": "None", "investments": "None", "totalAssets": "1401116000", "longTermDebt": "115211000", "shortTermDebt": "425296000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "13515000", "reportedCurrency": "USD", "retainedEarnings": "-817351000", "totalLiabilities": "855319000", "otherCurrentAssets": "23702134", "totalCurrentAssets": "602866000", "currentLongTermDebt": "410576000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "136336866", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "798250000", "currentAccountsPayable": "81201000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "627925000", "totalShareholderEquity": "545797000", "capitalLeaseObligations": "102138000", "otherCurrentLiabilities": "134657000", "totalCurrentLiabilities": "645453000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "209866000", "cashAndShortTermInvestments": "340730000", "commonStockSharesOutstanding": "29659475", "intangibleAssetsExcludingGoodwill": "13515000", "cashAndCashEquivalentsAtCarryingValue": "340730000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-86719000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1153000", "operatingCashflow": "-41878000", "capitalExpenditures": "12912000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "318504000", "cashflowFromInvestment": "-14563000", "stockBasedCompensation": "2422000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12464000", "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" ] } } }