{ "ticker": { "uuid": "5a09c12d-26ec-4370-a8de-a7c4f1fc9621", "symbol": "SKYT", "name": "Skywater Technology Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Semiconductors", "page_url": "https://sharemaestro.com/factors/ticker/5a09c12d-26ec-4370-a8de-a7c4f1fc9621/", "api_url": "https://sharemaestro.com/factors/api/tickers/5a09c12d-26ec-4370-a8de-a7c4f1fc9621/" }, "ticker_metadata": { "id": 8245, "uuid": "5a09c12d-26ec-4370-a8de-a7c4f1fc9621", "symbol": "SKYT", "name": "Skywater Technology Inc", "asset_type": "equity", "market_cap": 1917503000, "stock_exchange_id": 2, "industry": "Semiconductors", "sector": "Technology", "description": "SkyWater Technology, Inc. manufactures integrated circuits. The company is headquartered in Bloomington, Minnesota.", "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": "5a09c12d-26ec-4370-a8de-a7c4f1fc9621", "symbol": "SKYT", "name": "Skywater Technology Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Semiconductors", "page_url": "https://sharemaestro.com/factors/ticker/5a09c12d-26ec-4370-a8de-a7c4f1fc9621/", "api_url": "https://sharemaestro.com/factors/api/tickers/5a09c12d-26ec-4370-a8de-a7c4f1fc9621/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.24, "value": 0.17, "quality": 0.15, "momentum": 0.98, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 34.97, "market_cap": 1705661750, "pe_ratio": 14.9682, "earnings_yield": 0.0668, "ebitda_to_ev": 0.0807, "shareholder_yield": 0, "roe": 0.6323, "piotroski_f_score": 3, "momentum_12_1": 2.7342, "volatility_252d": 1.0004 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "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": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:37.678887+00:00", "batch_id": "" }, "size": { "price_close": 34.97, "market_cap": 1705661750, "market_cap_usd": 1705661750, "enterprise_value": 1895241750, "shares_outstanding": 48775000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 14.9682, "pb_ratio": 9.4642, "ptbv_ratio": 10.0206, "ps_ratio": 3.1497, "pcf_ratio": null, "pfcf_ratio": -59.0399, "ev_ebitda": 12.3943, "ev_ebit": 17.4891, "ev_sales": 3.4998, "ev_fcf": -65.602, "earnings_yield": 0.0668, "fcf_yield": -0.0152, "price_to_sales": 3.1497, "price_to_book": 9.4642, "price_to_cashflow": null, "ebitda_to_ev": 0.0807, "sales_yield": 0.2857 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1962, "operating_margin": 0.2001, "net_margin": 0.2104, "ebitda_margin": 0.2824, "fcf_margin": -0.0533, "roe": 0.6323, "roa": 0.1555, "roic": 0.2198, "roc_greenblatt": null, "asset_turnover": 0.7389, "cash_conversion": -0.2535, "accruals_ratio": 0.2267, "sbc_to_revenue": 0.0174, "piotroski_f_score": 3, "altman_z_score": 2.7705, "earnings_stability_5y": 4.023, "revenue_stability_5y": 0.4703, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1449, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.0243, "net_debt_to_ebitda": 1.2398, "debt_to_assets": 0.289, "interest_coverage": 6.0004, "current_ratio": 0.5142, "quick_ratio": 0.4419, "net_debt": 189580000, "local_beta": -0.0044, "volatility_252d": 1.0004, "volatility_60d": 1.8321, "max_drawdown_12m": -0.2756, "risk_adjusted_momentum": 2.7332 }, "growth": { "revenue_growth_1y": 0.6718, "revenue_growth_3y_cagr": 0.2758, "revenue_growth_5y_cagr": 0.2578, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.256, "book_value_growth_1y": 2.1722, "revenue_growth": 0.6718, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0371, "price_return_3m": 0.2092, "price_return_6m": 0.9449, "price_return_9m": 2.4284, "price_return_12m": 2.8726, "price_return_12m_ex1m": 2.7342, "momentum_6m": 0.9449, "momentum_12m": 2.8726, "momentum_12_1": 2.7342, "distance_from_52w_high": -0.1029, "distance_from_52w_low": 3.2698, "relative_strength": 2.7147 }, "raw_ttm": { "revenue_ttm": 541530000, "gross_profit_ttm": 106231000, "ebit_ttm": 108367000, "ebitda_ttm": 152912000, "net_income_ttm": 113952000, "eps_diluted_ttm": 2.3363, "operating_cash_flow_ttm": -52216000, "capital_expenditure_ttm": 23326000, "fcf_ttm": -28890000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 18060000, "cash_and_equivalents": 22232000, "total_current_assets": 182076000, "total_current_liabilities": 354130000, "net_ppe": null, "total_assets": 732901000, "total_debt": 211812000, "total_equity": 180222000, "net_working_capital": -14806000, "book_value_per_share": 3.695, "retained_earnings": -27364000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 170216000, "tangible_book_per_share": 3.4898 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 39, "rank_pb": 89, "rank_ptbv": 82, "rank_ps": 65, "rank_pcf": 50, "rank_ev_ebitda": 52, "rank_ev_ebit": 63, "rank_earnings_yield": 39, "rank_fcf_yield": 89, "rank_dividend_yield": 79, "rank_shareholder_yield": 79, "rank_total_yield": 79, "rank_roe": 4, "rank_roc": 50, "rank_roic": 14, "rank_gross_margin": 83, "rank_fcf_margin": 89, "rank_piotroski": 89, "rank_accruals": 98, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 7, "rank_momentum_12m": 3, "rank_momentum_12m_ex1m": 3, "rank_relative_strength": 3 }, "composites": { "value_composite": 83, "quality_composite": 85, "momentum_composite": 2, "growth_composite": 14, "yield_composite": 86, "svqf_composite": 20, "vc1_composite": 76, "vc2_composite": 81, "vc3_composite": 81, "trending_value_composite": null, "overall_composite": 76, "quality_value_composite": 0.1597, "os_score": 0.24, "value_percentile": 0.17, "quality_percentile": 0.15, "momentum_percentile": 0.98, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 88, "small_cap_core_rank": 80, "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": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 2769, "ticker_id": 8245, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:37.678887+00:00", "batch_id": "", "os_score_delta": null, "price_close": 34.97, "market_cap": 1705661750, "market_cap_usd": 1705661750, "enterprise_value": 1895241750, "shares_outstanding": 48775000, "fx_rate_to_usd": null, "pe_ratio": 14.9682476, "pb_ratio": 9.46422607, "ptbv_ratio": 10.02057239, "ps_ratio": 3.1497087, "pcf_ratio": null, "pfcf_ratio": -59.03986674, "ev_ebitda": 12.39432975, "ev_ebit": 17.48910416, "ev_sales": 3.49979087, "ev_fcf": -65.60199896, "earnings_yield": 0.06680809, "fcf_yield": -0.01524344, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.19616826, "operating_margin": 0.20011264, "net_margin": 0.21042602, "ebitda_margin": 0.28237032, "fcf_margin": -0.05334884, "roe": 0.63228685, "roa": 0.15548075, "roic": 0.21978045, "roc_greenblatt": null, "asset_turnover": 0.73888561, "cash_conversion": -0.2535278, "accruals_ratio": 0.22672639, "sbc_to_revenue": 0.01739885, "debt_to_equity": 3.02430336, "net_debt_to_ebitda": 1.23979805, "debt_to_assets": 0.28900493, "interest_coverage": 6.0003876, "current_ratio": 0.51415017, "quick_ratio": 0.44192811, "net_debt": 189580000, "revenue_growth_1y": 0.67175523, "revenue_growth_3y_cagr": 0.27575275, "revenue_growth_5y_cagr": 0.2578094, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.25600128, "book_value_growth_1y": 2.17222841, "piotroski_f_score": 3, "altman_z_score": 2.77047887, "earnings_stability_5y": 4.023049, "revenue_stability_5y": 0.470251, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03706999, "price_return_3m": 0.20919779, "price_return_6m": 0.94493882, "price_return_9m": 2.42843137, "price_return_12m": 2.87264673, "price_return_12m_ex1m": 2.73421927, "distance_from_52w_high": -0.10287327, "distance_from_52w_low": 3.26984127, "relative_strength": 2.71470568, "local_beta": -0.0044, "volatility_252d": 1.000382, "volatility_60d": 1.832074, "max_drawdown_12m": -0.27556818, "revenue_ttm": 541530000, "gross_profit_ttm": 106231000, "ebit_ttm": 108367000, "ebitda_ttm": 152912000, "net_income_ttm": 113952000, "eps_diluted_ttm": 2.33627883, "operating_cash_flow_ttm": -52216000, "capital_expenditure_ttm": 23326000, "fcf_ttm": -28890000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 18060000, "cash_and_equivalents": 22232000, "total_current_assets": 182076000, "total_current_liabilities": 354130000, "net_ppe": null, "total_assets": 732901000, "total_debt": 211812000, "total_equity": 180222000, "net_working_capital": -14806000, "book_value_per_share": 3.69496668, "retained_earnings": -27364000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 170216000, "tangible_book_per_share": 3.4898206, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 39, "rank_pb": 89, "rank_ptbv": 82, "rank_ps": 65, "rank_pcf": 50, "rank_ev_ebitda": 52, "rank_ev_ebit": 63, "rank_earnings_yield": 39, "rank_fcf_yield": 89, "rank_dividend_yield": 79, "rank_shareholder_yield": 79, "rank_total_yield": 79, "rank_roe": 4, "rank_roc": 50, "rank_roic": 14, "rank_gross_margin": 83, "rank_fcf_margin": 89, "rank_piotroski": 89, "rank_accruals": 98, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 7, "rank_momentum_12m": 3, "rank_momentum_12m_ex1m": 3, "rank_relative_strength": 3, "value_composite": 83, "quality_composite": 85, "momentum_composite": 2, "growth_composite": 14, "yield_composite": 86, "svqf_composite": 20, "vc1_composite": 76, "vc2_composite": 81, "vc3_composite": 81, "trending_value_composite": null, "overall_composite": 76, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 88, "small_cap_core_rank": 80, "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": 34.97, "os": 0.24, "value": 0.17, "quality": 0.15, "momentum": 0.98, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 14.9682, "earnings_yield": 0.0668, "shareholder_yield": 0, "roe": 0.6323, "momentum_12_1": 2.7342, "complete_fields": { "id": 2769, "ticker_id": 8245, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:37.678887+00:00", "batch_id": "", "os_score_delta": null, "price_close": 34.97, "market_cap": 1705661750, "market_cap_usd": 1705661750, "enterprise_value": 1895241750, "shares_outstanding": 48775000, "fx_rate_to_usd": null, "pe_ratio": 14.9682476, "pb_ratio": 9.46422607, "ptbv_ratio": 10.02057239, "ps_ratio": 3.1497087, "pcf_ratio": null, "pfcf_ratio": -59.03986674, "ev_ebitda": 12.39432975, "ev_ebit": 17.48910416, "ev_sales": 3.49979087, "ev_fcf": -65.60199896, "earnings_yield": 0.06680809, "fcf_yield": -0.01524344, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.19616826, "operating_margin": 0.20011264, "net_margin": 0.21042602, "ebitda_margin": 0.28237032, "fcf_margin": -0.05334884, "roe": 0.63228685, "roa": 0.15548075, "roic": 0.21978045, "roc_greenblatt": null, "asset_turnover": 0.73888561, "cash_conversion": -0.2535278, "accruals_ratio": 0.22672639, "sbc_to_revenue": 0.01739885, "debt_to_equity": 3.02430336, "net_debt_to_ebitda": 1.23979805, "debt_to_assets": 0.28900493, "interest_coverage": 6.0003876, "current_ratio": 0.51415017, "quick_ratio": 0.44192811, "net_debt": 189580000, "revenue_growth_1y": 0.67175523, "revenue_growth_3y_cagr": 0.27575275, "revenue_growth_5y_cagr": 0.2578094, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.25600128, "book_value_growth_1y": 2.17222841, "piotroski_f_score": 3, "altman_z_score": 2.77047887, "earnings_stability_5y": 4.023049, "revenue_stability_5y": 0.470251, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03706999, "price_return_3m": 0.20919779, "price_return_6m": 0.94493882, "price_return_9m": 2.42843137, "price_return_12m": 2.87264673, "price_return_12m_ex1m": 2.73421927, "distance_from_52w_high": -0.10287327, "distance_from_52w_low": 3.26984127, "relative_strength": 2.71470568, "local_beta": -0.0044, "volatility_252d": 1.000382, "volatility_60d": 1.832074, "max_drawdown_12m": -0.27556818, "revenue_ttm": 541530000, "gross_profit_ttm": 106231000, "ebit_ttm": 108367000, "ebitda_ttm": 152912000, "net_income_ttm": 113952000, "eps_diluted_ttm": 2.33627883, "operating_cash_flow_ttm": -52216000, "capital_expenditure_ttm": 23326000, "fcf_ttm": -28890000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 18060000, "cash_and_equivalents": 22232000, "total_current_assets": 182076000, "total_current_liabilities": 354130000, "net_ppe": null, "total_assets": 732901000, "total_debt": 211812000, "total_equity": 180222000, "net_working_capital": -14806000, "book_value_per_share": 3.69496668, "retained_earnings": -27364000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 170216000, "tangible_book_per_share": 3.4898206, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 39, "rank_pb": 89, "rank_ptbv": 82, "rank_ps": 65, "rank_pcf": 50, "rank_ev_ebitda": 52, "rank_ev_ebit": 63, "rank_earnings_yield": 39, "rank_fcf_yield": 89, "rank_dividend_yield": 79, "rank_shareholder_yield": 79, "rank_total_yield": 79, "rank_roe": 4, "rank_roc": 50, "rank_roic": 14, "rank_gross_margin": 83, "rank_fcf_margin": 89, "rank_piotroski": 89, "rank_accruals": 98, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 7, "rank_momentum_12m": 3, "rank_momentum_12m_ex1m": 3, "rank_relative_strength": 3, "value_composite": 83, "quality_composite": 85, "momentum_composite": 2, "growth_composite": 14, "yield_composite": 86, "svqf_composite": 20, "vc1_composite": 76, "vc2_composite": 81, "vc3_composite": 81, "trending_value_composite": null, "overall_composite": 76, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 88, "small_cap_core_rank": 80, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:48.956993+00:00", "is_restated": false, "income_statement": { "revenue": 442139000, "cost_of_revenue": 353804000, "gross_profit": 88335000, "ebit": -1168000, "ebitda": 34502000, "pretax_income": 95461000, "tax_provision": -27990000, "net_income": 118915000, "net_income_to_common": 118915000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23224000, "total_current_assets": 193070000, "total_assets": 733781000, "short_term_debt": 192545000, "long_term_debt": 32939000, "total_debt": 225484000, "total_liabilities": 537964000, "total_equity": 187824000, "shares_outstanding": 48708000, "goodwill_and_intangibles": 9168000 }, "cash_flow": { "operating_cash_flow": -24149000, "capital_expenditure": 29046000, "free_cash_flow": 4897000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170502, "ticker_id": 8245, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:48.956993+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1168000", "ebitda": "34502000", "netIncome": "118915000", "grossProfit": "88335000", "depreciation": "None", "totalRevenue": "442139000", "costOfRevenue": "353804000", "interestIncome": "None", "incomeBeforeTax": "95461000", "interestExpense": "13714000", "operatingIncome": "-1168000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-27990000", "reportedCurrency": "USD", "netInterestIncome": "-13713000", "nonInterestIncome": "None", "operatingExpenses": "89503000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14621000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "353804000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35670000", "sellingGeneralAndAdministrative": "74883000", "netIncomeFromContinuingOperations": "123446000" }, "balance": { "goodwill": "None", "inventory": "24600000", "commonStock": "489000", "currentDebt": "None", "investments": "None", "totalAssets": "733781000", "longTermDebt": "32939000", "shortTermDebt": "192545000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "9168000", "reportedCurrency": "USD", "retainedEarnings": "-15052000", "totalLiabilities": "537964000", "otherCurrentAssets": "45163000", "totalCurrentAssets": "193070000", "currentLongTermDebt": "190342000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "100083000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "540711000", "currentAccountsPayable": "49912000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "250343000", "totalShareholderEquity": "187824000", "capitalLeaseObligations": "27062000", "otherCurrentLiabilities": "39368000", "totalCurrentLiabilities": "324020000", "otherNonCurrentLiabilities": "369000", "totalNonCurrentLiabilities": "213751000", "cashAndShortTermInvestments": "23224000", "commonStockSharesOutstanding": "48708000", "intangibleAssetsExcludingGoodwill": "9168000", "cashAndCashEquivalentsAtCarryingValue": "23224000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "123451000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-4263000", "operatingCashflow": "-24149000", "capitalExpenditures": "29046000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "146524000", "cashflowFromInvestment": "-117995000", "stockBasedCompensation": "9422000", "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": "35670000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 442139000, "cost_of_revenue": 353804000, "gross_profit": 88335000, "research_and_development": 14621000, "selling_general_admin": 74883000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1168000, "depreciation_amortisation": 35670000, "ebitda": 34502000, "interest_expense": 13714000, "interest_income": null, "other_non_operating": null, "pretax_income": 95461000, "tax_provision": -27990000, "effective_tax_rate": null, "net_income": 118915000, "net_income_continuing_ops": 123446000, "net_income_to_common": 118915000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23224000, "short_term_investments": null, "net_receivables": 100083000, "inventory": 24600000, "other_current_assets": null, "total_current_assets": 193070000, "net_ppe": null, "goodwill": null, "intangible_assets": 9168000, "goodwill_and_intangibles": 9168000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 540711000, "total_assets": 733781000, "short_term_debt": 192545000, "accounts_payable": 49912000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 324020000, "long_term_debt": 32939000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 213751000, "total_liabilities": 537964000, "total_debt": 225484000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -15052000, "total_equity": 187824000, "shares_outstanding": 48708000, "operating_cash_flow": -24149000, "stock_based_compensation": 9422000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29046000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -117995000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 146524000, "free_cash_flow": 4897000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1168000", "ebitda": "34502000", "netIncome": "118915000", "grossProfit": "88335000", "depreciation": "None", "totalRevenue": "442139000", "costOfRevenue": "353804000", "interestIncome": "None", "incomeBeforeTax": "95461000", "interestExpense": "13714000", "operatingIncome": "-1168000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-27990000", "reportedCurrency": "USD", "netInterestIncome": "-13713000", "nonInterestIncome": "None", "operatingExpenses": "89503000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14621000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "353804000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35670000", "sellingGeneralAndAdministrative": "74883000", "netIncomeFromContinuingOperations": "123446000" }, "balance": { "goodwill": "None", "inventory": "24600000", "commonStock": "489000", "currentDebt": "None", "investments": "None", "totalAssets": "733781000", "longTermDebt": "32939000", "shortTermDebt": "192545000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "9168000", "reportedCurrency": "USD", "retainedEarnings": "-15052000", "totalLiabilities": "537964000", "otherCurrentAssets": "45163000", "totalCurrentAssets": "193070000", "currentLongTermDebt": "190342000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "100083000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "540711000", "currentAccountsPayable": "49912000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "250343000", "totalShareholderEquity": "187824000", "capitalLeaseObligations": "27062000", "otherCurrentLiabilities": "39368000", "totalCurrentLiabilities": "324020000", "otherNonCurrentLiabilities": "369000", "totalNonCurrentLiabilities": "213751000", "cashAndShortTermInvestments": "23224000", "commonStockSharesOutstanding": "48708000", "intangibleAssetsExcludingGoodwill": "9168000", "cashAndCashEquivalentsAtCarryingValue": "23224000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "123451000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-4263000", "operatingCashflow": "-24149000", "capitalExpenditures": "29046000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "146524000", "cashflowFromInvestment": "-117995000", "stockBasedCompensation": "9422000", "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": "35670000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:48.956993+00:00", "is_restated": false, "income_statement": { "revenue": 342269000, "cost_of_revenue": 272643000, "gross_profit": 69626000, "ebit": 6560000, "ebitda": 25253000, "pretax_income": -2277000, "tax_provision": 240000, "net_income": -6793000, "net_income_to_common": -6793000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18844000, "total_current_assets": 132077000, "total_assets": 313775000, "short_term_debt": 33402000, "long_term_debt": 34704000, "total_debt": 68106000, "total_liabilities": 250285000, "total_equity": 57614000, "shares_outstanding": 47396000, "goodwill_and_intangibles": 7779000 }, "cash_flow": { "operating_cash_flow": 18460000, "capital_expenditure": 11260000, "free_cash_flow": 29720000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170507, "ticker_id": 8245, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:48.956993+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6560000", "ebitda": "25253000", "netIncome": "-6793000", "grossProfit": "69626000", "depreciation": "None", "totalRevenue": "342269000", "costOfRevenue": "272643000", "interestIncome": "None", "incomeBeforeTax": "-2277000", "interestExpense": "8837000", "operatingIncome": "6560000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "240000", "reportedCurrency": "USD", "netInterestIncome": "-8837000", "nonInterestIncome": "None", "operatingExpenses": "63066000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15040000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "272643000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18693000", "sellingGeneralAndAdministrative": "48026000", "netIncomeFromContinuingOperations": "-2517000" }, "balance": { "goodwill": "None", "inventory": "14535000", "commonStock": "478000", "currentDebt": "None", "investments": "None", "totalAssets": "313775000", "longTermDebt": "34704000", "shortTermDebt": "33402000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "7779000", "reportedCurrency": "USD", "retainedEarnings": "-131996000", "totalLiabilities": "250285000", "otherCurrentAssets": "22160000", "totalCurrentAssets": "132077000", "currentLongTermDebt": "32742000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "76538000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "181698000", "currentAccountsPayable": "29590000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "76758000", "totalShareholderEquity": "57614000", "capitalLeaseObligations": "9312000", "otherCurrentLiabilities": "36169000", "totalCurrentLiabilities": "154327000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "95958000", "cashAndShortTermInvestments": "18844000", "commonStockSharesOutstanding": "47396000", "intangibleAssetsExcludingGoodwill": "7779000", "cashAndCashEquivalentsAtCarryingValue": "18844000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2517000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "805000", "operatingCashflow": "18460000", "capitalExpenditures": "11260000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6794000", "cashflowFromInvestment": "-11205000", "stockBasedCompensation": "8168000", "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": "18693000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 342269000, "cost_of_revenue": 272643000, "gross_profit": 69626000, "research_and_development": 15040000, "selling_general_admin": 48026000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6560000, "depreciation_amortisation": 18693000, "ebitda": 25253000, "interest_expense": 8837000, "interest_income": null, "other_non_operating": null, "pretax_income": -2277000, "tax_provision": 240000, "effective_tax_rate": null, "net_income": -6793000, "net_income_continuing_ops": -2517000, "net_income_to_common": -6793000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18844000, "short_term_investments": null, "net_receivables": 76538000, "inventory": 14535000, "other_current_assets": null, "total_current_assets": 132077000, "net_ppe": null, "goodwill": null, "intangible_assets": 7779000, "goodwill_and_intangibles": 7779000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 181698000, "total_assets": 313775000, "short_term_debt": 33402000, "accounts_payable": 29590000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 154327000, "long_term_debt": 34704000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 95958000, "total_liabilities": 250285000, "total_debt": 68106000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -131996000, "total_equity": 57614000, "shares_outstanding": 47396000, "operating_cash_flow": 18460000, "stock_based_compensation": 8168000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11260000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11205000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6794000, "free_cash_flow": 29720000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6560000", "ebitda": "25253000", "netIncome": "-6793000", "grossProfit": "69626000", "depreciation": "None", "totalRevenue": "342269000", "costOfRevenue": "272643000", "interestIncome": "None", "incomeBeforeTax": "-2277000", "interestExpense": "8837000", "operatingIncome": "6560000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "240000", "reportedCurrency": "USD", "netInterestIncome": "-8837000", "nonInterestIncome": "None", "operatingExpenses": "63066000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15040000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "272643000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18693000", "sellingGeneralAndAdministrative": "48026000", "netIncomeFromContinuingOperations": "-2517000" }, "balance": { "goodwill": "None", "inventory": "14535000", "commonStock": "478000", "currentDebt": "None", "investments": "None", "totalAssets": "313775000", "longTermDebt": "34704000", "shortTermDebt": "33402000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "7779000", "reportedCurrency": "USD", "retainedEarnings": "-131996000", "totalLiabilities": "250285000", "otherCurrentAssets": "22160000", "totalCurrentAssets": "132077000", "currentLongTermDebt": "32742000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "76538000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "181698000", "currentAccountsPayable": "29590000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "76758000", "totalShareholderEquity": "57614000", "capitalLeaseObligations": "9312000", "otherCurrentLiabilities": "36169000", "totalCurrentLiabilities": "154327000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "95958000", "cashAndShortTermInvestments": "18844000", "commonStockSharesOutstanding": "47396000", "intangibleAssetsExcludingGoodwill": "7779000", "cashAndCashEquivalentsAtCarryingValue": "18844000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2517000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "805000", "operatingCashflow": "18460000", "capitalExpenditures": "11260000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6794000", "cashflowFromInvestment": "-11205000", "stockBasedCompensation": "8168000", "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": "18693000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:48.956993+00:00", "is_restated": false, "income_statement": { "revenue": 286682000, "cost_of_revenue": 227390000, "gross_profit": 59292000, "ebit": -14788000, "ebitda": 14142000, "pretax_income": -25614000, "tax_provision": -521000, "net_income": -30756000, "net_income_to_common": -30756000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18382000, "total_current_assets": 146375000, "total_assets": 316756000, "short_term_debt": 27434000, "long_term_debt": 36098000, "total_debt": 63532000, "total_liabilities": 256055000, "total_equity": 53740000, "shares_outstanding": 45506598, "goodwill_and_intangibles": 5672000 }, "cash_flow": { "operating_cash_flow": 10081000, "capital_expenditure": 10489000, "free_cash_flow": 20570000, "dividends_paid": 1214000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170512, "ticker_id": 8245, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:48.956993+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14788000", "ebitda": "14142000", "netIncome": "-30756000", "grossProfit": "59292000", "depreciation": "None", "totalRevenue": "286682000", "costOfRevenue": "227390000", "interestIncome": "None", "incomeBeforeTax": "-25614000", "interestExpense": "10826000", "operatingIncome": "-14788000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-521000", "reportedCurrency": "USD", "netInterestIncome": "-9722000", "nonInterestIncome": "None", "operatingExpenses": "74080000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10169000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "227390000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28930000", "sellingGeneralAndAdministrative": "4841000", "netIncomeFromContinuingOperations": "-19138000" }, "balance": { "goodwill": "None", "inventory": "15341000", "commonStock": "470000", "currentDebt": "None", "investments": "None", "totalAssets": "316756000", "longTermDebt": "36098000", "shortTermDebt": "27434000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "5672000", "reportedCurrency": "USD", "retainedEarnings": "-125203000", "totalLiabilities": "256055000", "otherCurrentAssets": "16853000", "totalCurrentAssets": "146375000", "currentLongTermDebt": "26741000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "95799000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "170381000", "currentAccountsPayable": "19614000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "72859000", "totalShareholderEquity": "53740000", "capitalLeaseObligations": "10020000", "otherCurrentLiabilities": "47598000", "totalCurrentLiabilities": "144197000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "111858000", "cashAndShortTermInvestments": "18382000", "commonStockSharesOutstanding": "45506598", "intangibleAssetsExcludingGoodwill": "5672000", "cashAndCashEquivalentsAtCarryingValue": "18382000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25093000", "profitLoss": "None", "dividendPayout": "1214000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1944000", "operatingCashflow": "10081000", "capitalExpenditures": "10489000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11235000", "cashflowFromInvestment": "-10489000", "stockBasedCompensation": "6860000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1214000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28930000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 286682000, "cost_of_revenue": 227390000, "gross_profit": 59292000, "research_and_development": 10169000, "selling_general_admin": 4841000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14788000, "depreciation_amortisation": 28930000, "ebitda": 14142000, "interest_expense": 10826000, "interest_income": null, "other_non_operating": null, "pretax_income": -25614000, "tax_provision": -521000, "effective_tax_rate": null, "net_income": -30756000, "net_income_continuing_ops": -19138000, "net_income_to_common": -30756000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18382000, "short_term_investments": null, "net_receivables": 95799000, "inventory": 15341000, "other_current_assets": null, "total_current_assets": 146375000, "net_ppe": null, "goodwill": null, "intangible_assets": 5672000, "goodwill_and_intangibles": 5672000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 170381000, "total_assets": 316756000, "short_term_debt": 27434000, "accounts_payable": 19614000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 144197000, "long_term_debt": 36098000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 111858000, "total_liabilities": 256055000, "total_debt": 63532000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -125203000, "total_equity": 53740000, "shares_outstanding": 45506598, "operating_cash_flow": 10081000, "stock_based_compensation": 6860000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10489000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10489000, "dividends_paid": 1214000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11235000, "free_cash_flow": 20570000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14788000", "ebitda": "14142000", "netIncome": "-30756000", "grossProfit": "59292000", "depreciation": "None", "totalRevenue": "286682000", "costOfRevenue": "227390000", "interestIncome": "None", "incomeBeforeTax": "-25614000", "interestExpense": "10826000", "operatingIncome": "-14788000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-521000", "reportedCurrency": "USD", "netInterestIncome": "-9722000", "nonInterestIncome": "None", "operatingExpenses": "74080000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10169000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "227390000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28930000", "sellingGeneralAndAdministrative": "4841000", "netIncomeFromContinuingOperations": "-19138000" }, "balance": { "goodwill": "None", "inventory": "15341000", "commonStock": "470000", "currentDebt": "None", "investments": "None", "totalAssets": "316756000", "longTermDebt": "36098000", "shortTermDebt": "27434000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "5672000", "reportedCurrency": "USD", "retainedEarnings": "-125203000", "totalLiabilities": "256055000", "otherCurrentAssets": "16853000", "totalCurrentAssets": "146375000", "currentLongTermDebt": "26741000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "95799000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "170381000", "currentAccountsPayable": "19614000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "72859000", "totalShareholderEquity": "53740000", "capitalLeaseObligations": "10020000", "otherCurrentLiabilities": "47598000", "totalCurrentLiabilities": "144197000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "111858000", "cashAndShortTermInvestments": "18382000", "commonStockSharesOutstanding": "45506598", "intangibleAssetsExcludingGoodwill": "5672000", "cashAndCashEquivalentsAtCarryingValue": "18382000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25093000", "profitLoss": "None", "dividendPayout": "1214000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1944000", "operatingCashflow": "10081000", "capitalExpenditures": "10489000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11235000", "cashflowFromInvestment": "-10489000", "stockBasedCompensation": "6860000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1214000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28930000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:48.956993+00:00", "is_restated": false, "income_statement": { "revenue": 212941000, "cost_of_revenue": 186974000, "gross_profit": 25967000, "ebit": -1803485, "ebitda": -1575000, "pretax_income": -36062000, "tax_provision": 809000, "net_income": -36871000, "net_income_to_common": -36871000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30025000, "total_current_assets": 116551000, "total_assets": 305764000, "short_term_debt": 57672000, "long_term_debt": 35181000, "total_debt": 92853000, "total_liabilities": 251787000, "total_equity": 53977000, "shares_outstanding": 40835186, "goodwill_and_intangibles": 5608000 }, "cash_flow": { "operating_cash_flow": -15856000, "capital_expenditure": 15381000, "free_cash_flow": -475000, "dividends_paid": 1214000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170517, "ticker_id": 8245, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:48.956993+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1803485", "ebitda": "-1575000", "netIncome": "-36871000", "grossProfit": "25967000", "depreciation": "None", "totalRevenue": "212941000", "costOfRevenue": "186974000", "interestIncome": "None", "incomeBeforeTax": "-36062000", "interestExpense": "5194000", "operatingIncome": "-29767000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "809000", "reportedCurrency": "USD", "netInterestIncome": "-5194000", "nonInterestIncome": "None", "operatingExpenses": "55734000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9431000", "otherNonOperatingIncome": "-1101000", "costofGoodsAndServicesSold": "186974000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "228485", "sellingGeneralAndAdministrative": "5171000", "netIncomeFromContinuingOperations": "-36871000" }, "balance": { "goodwill": "None", "inventory": "13397000", "commonStock": "437000", "currentDebt": "None", "investments": "None", "totalAssets": "305764000", "longTermDebt": "35181000", "shortTermDebt": "57672000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "5608000", "reportedCurrency": "USD", "retainedEarnings": "-94072000", "totalLiabilities": "251787000", "otherCurrentAssets": "10290000", "totalCurrentAssets": "116551000", "currentLongTermDebt": "57672000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "62839000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "189213000", "currentAccountsPayable": "21102000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "180056000", "shortLongTermDebtTotal": "92853000", "totalShareholderEquity": "53977000", "capitalLeaseObligations": "10143000", "otherCurrentLiabilities": "25212000", "totalCurrentLiabilities": "132172000", "otherNonCurrentLiabilities": "13585000", "totalNonCurrentLiabilities": "119615000", "cashAndShortTermInvestments": "30025000", "commonStockSharesOutstanding": "40835186", "intangibleAssetsExcludingGoodwill": "5608000", "cashAndCashEquivalentsAtCarryingValue": "30025000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36871000", "profitLoss": "None", "dividendPayout": "1214000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-5894000", "operatingCashflow": "-15856000", "capitalExpenditures": "15381000", "changeInReceivables": "-9958000", "changeInExchangeRate": "None", "cashflowFromFinancing": "48345000", "cashflowFromInvestment": "-17453000", "stockBasedCompensation": "8610000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1214000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "17108000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28192000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 212941000, "cost_of_revenue": 186974000, "gross_profit": 25967000, "research_and_development": 9431000, "selling_general_admin": 5171000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1803485, "depreciation_amortisation": 228485, "ebitda": -1575000, "interest_expense": 5194000, "interest_income": null, "other_non_operating": null, "pretax_income": -36062000, "tax_provision": 809000, "effective_tax_rate": null, "net_income": -36871000, "net_income_continuing_ops": -36871000, "net_income_to_common": -36871000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30025000, "short_term_investments": null, "net_receivables": 62839000, "inventory": 13397000, "other_current_assets": null, "total_current_assets": 116551000, "net_ppe": null, "goodwill": null, "intangible_assets": 5608000, "goodwill_and_intangibles": 5608000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 189213000, "total_assets": 305764000, "short_term_debt": 57672000, "accounts_payable": 21102000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 132172000, "long_term_debt": 35181000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 119615000, "total_liabilities": 251787000, "total_debt": 92853000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -94072000, "total_equity": 53977000, "shares_outstanding": 40835186, "operating_cash_flow": -15856000, "stock_based_compensation": 8610000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15381000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17453000, "dividends_paid": 1214000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 48345000, "free_cash_flow": -475000, "net_change_in_cash": 17108000 }, "raw_data": { "income": { "ebit": "-1803485", "ebitda": "-1575000", "netIncome": "-36871000", "grossProfit": "25967000", "depreciation": "None", "totalRevenue": "212941000", "costOfRevenue": "186974000", "interestIncome": "None", "incomeBeforeTax": "-36062000", "interestExpense": "5194000", "operatingIncome": "-29767000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "809000", "reportedCurrency": "USD", "netInterestIncome": "-5194000", "nonInterestIncome": "None", "operatingExpenses": "55734000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9431000", "otherNonOperatingIncome": "-1101000", "costofGoodsAndServicesSold": "186974000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "228485", "sellingGeneralAndAdministrative": "5171000", "netIncomeFromContinuingOperations": "-36871000" }, "balance": { "goodwill": "None", "inventory": "13397000", "commonStock": "437000", "currentDebt": "None", "investments": "None", "totalAssets": "305764000", "longTermDebt": "35181000", "shortTermDebt": "57672000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "5608000", "reportedCurrency": "USD", "retainedEarnings": "-94072000", "totalLiabilities": "251787000", "otherCurrentAssets": "10290000", "totalCurrentAssets": "116551000", "currentLongTermDebt": "57672000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "62839000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "189213000", "currentAccountsPayable": "21102000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "180056000", "shortLongTermDebtTotal": "92853000", "totalShareholderEquity": "53977000", "capitalLeaseObligations": "10143000", "otherCurrentLiabilities": "25212000", "totalCurrentLiabilities": "132172000", "otherNonCurrentLiabilities": "13585000", "totalNonCurrentLiabilities": "119615000", "cashAndShortTermInvestments": "30025000", "commonStockSharesOutstanding": "40835186", "intangibleAssetsExcludingGoodwill": "5608000", "cashAndCashEquivalentsAtCarryingValue": "30025000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36871000", "profitLoss": "None", "dividendPayout": "1214000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-5894000", "operatingCashflow": "-15856000", "capitalExpenditures": "15381000", "changeInReceivables": "-9958000", "changeInExchangeRate": "None", "cashflowFromFinancing": "48345000", "cashflowFromInvestment": "-17453000", "stockBasedCompensation": "8610000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1214000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "17108000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28192000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:48.956993+00:00", "is_restated": false, "income_statement": { "revenue": 162848000, "cost_of_revenue": 170320000, "gross_profit": -7472000, "ebit": -50651000, "ebitda": -23283000, "pretax_income": -54193000, "tax_provision": -6790000, "net_income": -50696000, "net_income_to_common": -50696000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12917000, "total_current_assets": 74397000, "total_assets": 263598000, "short_term_debt": 2213000, "long_term_debt": 58428000, "total_debt": 60641000, "total_liabilities": 203671000, "total_equity": 61127000, "shares_outstanding": 39836038, "goodwill_and_intangibles": 3891000 }, "cash_flow": { "operating_cash_flow": -50966000, "capital_expenditure": 36696000, "free_cash_flow": -14270000, "dividends_paid": 2925000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170522, "ticker_id": 8245, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:48.956993+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-50651000", "ebitda": "-23283000", "netIncome": "-50696000", "grossProfit": "-7472000", "depreciation": "None", "totalRevenue": "162848000", "costOfRevenue": "170320000", "interestIncome": "None", "incomeBeforeTax": "-54193000", "interestExpense": "3542000", "operatingIncome": "-57104000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-6790000", "reportedCurrency": "USD", "netInterestIncome": "-3542000", "nonInterestIncome": "None", "operatingExpenses": "49632000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8747000", "otherNonOperatingIncome": "6453000", "costofGoodsAndServicesSold": "170320000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27368000", "sellingGeneralAndAdministrative": "7979000", "netIncomeFromContinuingOperations": "-47403000" }, "balance": { "goodwill": "None", "inventory": "17500000", "commonStock": "398000", "currentDebt": "None", "investments": "None", "totalAssets": "263598000", "longTermDebt": "58428000", "shortTermDebt": "2213000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "3891000", "reportedCurrency": "USD", "retainedEarnings": "-54479000", "totalLiabilities": "203671000", "otherCurrentAssets": "3854000", "totalCurrentAssets": "74397000", "currentLongTermDebt": "1021000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "40126000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "189201000", "currentAccountsPayable": "7637000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "180475000", "shortLongTermDebtTotal": "61841000", "totalShareholderEquity": "61127000", "capitalLeaseObligations": "1192000", "otherCurrentLiabilities": "17107000", "totalCurrentLiabilities": "47765000", "otherNonCurrentLiabilities": "4350000", "totalNonCurrentLiabilities": "155906000", "cashAndShortTermInvestments": "12917000", "commonStockSharesOutstanding": "39836038", "intangibleAssetsExcludingGoodwill": "3891000", "cashAndCashEquivalentsAtCarryingValue": "12917000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47403000", "profitLoss": "None", "dividendPayout": "2925000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-3773000", "operatingCashflow": "-50966000", "capitalExpenditures": "36696000", "changeInReceivables": "-9387000", "changeInExchangeRate": "None", "cashflowFromFinancing": "90984000", "cashflowFromInvestment": "-34537000", "stockBasedCompensation": "12533000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2925000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5481000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "102345000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27368000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 162848000, "cost_of_revenue": 170320000, "gross_profit": -7472000, "research_and_development": 8747000, "selling_general_admin": 7979000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -50651000, "depreciation_amortisation": 27368000, "ebitda": -23283000, "interest_expense": 3542000, "interest_income": null, "other_non_operating": null, "pretax_income": -54193000, "tax_provision": -6790000, "effective_tax_rate": null, "net_income": -50696000, "net_income_continuing_ops": -47403000, "net_income_to_common": -50696000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12917000, "short_term_investments": null, "net_receivables": 40126000, "inventory": 17500000, "other_current_assets": null, "total_current_assets": 74397000, "net_ppe": null, "goodwill": null, "intangible_assets": 3891000, "goodwill_and_intangibles": 3891000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 189201000, "total_assets": 263598000, "short_term_debt": 2213000, "accounts_payable": 7637000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 47765000, "long_term_debt": 58428000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 155906000, "total_liabilities": 203671000, "total_debt": 60641000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -54479000, "total_equity": 61127000, "shares_outstanding": 39836038, "operating_cash_flow": -50966000, "stock_based_compensation": 12533000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36696000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34537000, "dividends_paid": 2925000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 90984000, "free_cash_flow": -14270000, "net_change_in_cash": 5481000 }, "raw_data": { "income": { "ebit": "-50651000", "ebitda": "-23283000", "netIncome": "-50696000", "grossProfit": "-7472000", "depreciation": "None", "totalRevenue": "162848000", "costOfRevenue": "170320000", "interestIncome": "None", "incomeBeforeTax": "-54193000", "interestExpense": "3542000", "operatingIncome": "-57104000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-6790000", "reportedCurrency": "USD", "netInterestIncome": "-3542000", "nonInterestIncome": "None", "operatingExpenses": "49632000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8747000", "otherNonOperatingIncome": "6453000", "costofGoodsAndServicesSold": "170320000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27368000", "sellingGeneralAndAdministrative": "7979000", "netIncomeFromContinuingOperations": "-47403000" }, "balance": { "goodwill": "None", "inventory": "17500000", "commonStock": "398000", "currentDebt": "None", "investments": "None", "totalAssets": "263598000", "longTermDebt": "58428000", "shortTermDebt": "2213000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "3891000", "reportedCurrency": "USD", "retainedEarnings": "-54479000", "totalLiabilities": "203671000", "otherCurrentAssets": "3854000", "totalCurrentAssets": "74397000", "currentLongTermDebt": "1021000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "40126000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "189201000", "currentAccountsPayable": "7637000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "180475000", "shortLongTermDebtTotal": "61841000", "totalShareholderEquity": "61127000", "capitalLeaseObligations": "1192000", "otherCurrentLiabilities": "17107000", "totalCurrentLiabilities": "47765000", "otherNonCurrentLiabilities": "4350000", "totalNonCurrentLiabilities": "155906000", "cashAndShortTermInvestments": "12917000", "commonStockSharesOutstanding": "39836038", "intangibleAssetsExcludingGoodwill": "3891000", "cashAndCashEquivalentsAtCarryingValue": "12917000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47403000", "profitLoss": "None", "dividendPayout": "2925000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-3773000", "operatingCashflow": "-50966000", "capitalExpenditures": "36696000", "changeInReceivables": "-9387000", "changeInExchangeRate": "None", "cashflowFromFinancing": "90984000", "cashflowFromInvestment": "-34537000", "stockBasedCompensation": "12533000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2925000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5481000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "102345000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27368000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:48.956993+00:00", "is_restated": false, "income_statement": { "revenue": 140438000, "cost_of_revenue": 117746000, "gross_profit": 22692000, "ebit": -9296000, "ebitda": 9570000, "pretax_income": -14795000, "tax_provision": 4919000, "net_income": -20617000, "net_income_to_common": -20617000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7436000, "total_current_assets": 76572000, "total_assets": 263209000, "short_term_debt": 2772000, "long_term_debt": 69828000, "total_debt": 72600000, "total_liabilities": 264793000, "total_equity": -16000, "shares_outstanding": 39059743, "goodwill_and_intangibles": 4561000 }, "cash_flow": { "operating_cash_flow": 96195000, "capital_expenditure": 89853000, "free_cash_flow": 186048000, "dividends_paid": 2471000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170527, "ticker_id": 8245, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:48.956993+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9296000", "ebitda": "9570000", "netIncome": "-20617000", "grossProfit": "22692000", "depreciation": "None", "totalRevenue": "140438000", "costOfRevenue": "117746000", "interestIncome": "None", "incomeBeforeTax": "-14795000", "interestExpense": "5499000", "operatingIncome": "-8642000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "4919000", "reportedCurrency": "USD", "netInterestIncome": "-5499000", "nonInterestIncome": "None", "operatingExpenses": "31334000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4208000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "117746000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18866000", "sellingGeneralAndAdministrative": "17254000", "netIncomeFromContinuingOperations": "-19714000" }, "balance": { "goodwill": "None", "inventory": "27169000", "commonStock": "3767000", "currentDebt": "None", "investments": "None", "totalAssets": "263209000", "longTermDebt": "69828000", "shortTermDebt": "2772000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "4561000", "reportedCurrency": "USD", "retainedEarnings": "-3783000", "totalLiabilities": "264793000", "otherCurrentAssets": "11972000", "totalCurrentAssets": "76572000", "currentLongTermDebt": "2772000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29995000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "186637000", "currentAccountsPayable": "16792000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "178078000", "shortLongTermDebtTotal": "72600000", "totalShareholderEquity": "-16000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "34400000", "totalCurrentLiabilities": "86327000", "otherNonCurrentLiabilities": "1996000", "totalNonCurrentLiabilities": "178466000", "cashAndShortTermInvestments": "7436000", "commonStockSharesOutstanding": "39059743", "intangibleAssetsExcludingGoodwill": "4561000", "cashAndCashEquivalentsAtCarryingValue": "7436000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19714000", "profitLoss": "None", "dividendPayout": "2471000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-11175000", "operatingCashflow": "96195000", "capitalExpenditures": "89853000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5187000", "cashflowFromInvestment": "-88177000", "stockBasedCompensation": "2640000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2471000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4085000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18866000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 140438000, "cost_of_revenue": 117746000, "gross_profit": 22692000, "research_and_development": 4208000, "selling_general_admin": 17254000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9296000, "depreciation_amortisation": 18866000, "ebitda": 9570000, "interest_expense": 5499000, "interest_income": null, "other_non_operating": null, "pretax_income": -14795000, "tax_provision": 4919000, "effective_tax_rate": null, "net_income": -20617000, "net_income_continuing_ops": -19714000, "net_income_to_common": -20617000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7436000, "short_term_investments": null, "net_receivables": 29995000, "inventory": 27169000, "other_current_assets": null, "total_current_assets": 76572000, "net_ppe": null, "goodwill": null, "intangible_assets": 4561000, "goodwill_and_intangibles": 4561000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 186637000, "total_assets": 263209000, "short_term_debt": 2772000, "accounts_payable": 16792000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 86327000, "long_term_debt": 69828000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 178466000, "total_liabilities": 264793000, "total_debt": 72600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3783000, "total_equity": -16000, "shares_outstanding": 39059743, "operating_cash_flow": 96195000, "stock_based_compensation": 2640000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 89853000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -88177000, "dividends_paid": 2471000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5187000, "free_cash_flow": 186048000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9296000", "ebitda": "9570000", "netIncome": "-20617000", "grossProfit": "22692000", "depreciation": "None", "totalRevenue": "140438000", "costOfRevenue": "117746000", "interestIncome": "None", "incomeBeforeTax": "-14795000", "interestExpense": "5499000", "operatingIncome": "-8642000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "4919000", "reportedCurrency": "USD", "netInterestIncome": "-5499000", "nonInterestIncome": "None", "operatingExpenses": "31334000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4208000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "117746000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18866000", "sellingGeneralAndAdministrative": "17254000", "netIncomeFromContinuingOperations": "-19714000" }, "balance": { "goodwill": "None", "inventory": "27169000", "commonStock": "3767000", "currentDebt": "None", "investments": "None", "totalAssets": "263209000", "longTermDebt": "69828000", "shortTermDebt": "2772000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "4561000", "reportedCurrency": "USD", "retainedEarnings": "-3783000", "totalLiabilities": "264793000", "otherCurrentAssets": "11972000", "totalCurrentAssets": "76572000", "currentLongTermDebt": "2772000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29995000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "186637000", "currentAccountsPayable": "16792000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "178078000", "shortLongTermDebtTotal": "72600000", "totalShareholderEquity": "-16000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "34400000", "totalCurrentLiabilities": "86327000", "otherNonCurrentLiabilities": "1996000", "totalNonCurrentLiabilities": "178466000", "cashAndShortTermInvestments": "7436000", "commonStockSharesOutstanding": "39059743", "intangibleAssetsExcludingGoodwill": "4561000", "cashAndCashEquivalentsAtCarryingValue": "7436000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19714000", "profitLoss": "None", "dividendPayout": "2471000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-11175000", "operatingCashflow": "96195000", "capitalExpenditures": "89853000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5187000", "cashflowFromInvestment": "-88177000", "stockBasedCompensation": "2640000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2471000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4085000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18866000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:48.956993+00:00", "is_restated": false, "income_statement": { "revenue": 136725000, "cost_of_revenue": 111379000, "gross_profit": 25346000, "ebit": -13431000, "ebitda": 3231000, "pretax_income": -19978000, "tax_provision": -3559000, "net_income": -16419000, "net_income_to_common": -16419000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4605000, "total_current_assets": 84517000, "total_assets": 190435000, "short_term_debt": 4148000, "long_term_debt": 43839000, "total_debt": 47987000, "total_liabilities": 166268000, "total_equity": 24167000, "shares_outstanding": 39059743, "goodwill_and_intangibles": 1621000 }, "cash_flow": { "operating_cash_flow": 10923000, "capital_expenditure": 8966000, "free_cash_flow": 19889000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170532, "ticker_id": 8245, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:48.956993+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13431000", "ebitda": "3231000", "netIncome": "-16419000", "grossProfit": "25346000", "depreciation": "None", "totalRevenue": "136725000", "costOfRevenue": "111379000", "interestIncome": "None", "incomeBeforeTax": "-19978000", "interestExpense": "6547000", "operatingIncome": "-8971000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-3559000", "reportedCurrency": "USD", "netInterestIncome": "-6547000", "nonInterestIncome": "None", "operatingExpenses": "34317000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6330000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "111379000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16662000", "sellingGeneralAndAdministrative": "14390000", "netIncomeFromContinuingOperations": "-16419000" }, "balance": { "goodwill": "None", "inventory": "15994000", "commonStock": "7333000", "currentDebt": "None", "investments": "None", "totalAssets": "190435000", "longTermDebt": "43839000", "shortTermDebt": "4148000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1621000", "reportedCurrency": "USD", "retainedEarnings": "16834000", "totalLiabilities": "166268000", "otherCurrentAssets": "1950000", "totalCurrentAssets": "84517000", "currentLongTermDebt": "4148000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "61968000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "105918000", "currentAccountsPayable": "11258000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "101870000", "shortLongTermDebtTotal": "47987000", "totalShareholderEquity": "24167000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "28185000", "totalCurrentLiabilities": "46571000", "otherNonCurrentLiabilities": "5881000", "totalNonCurrentLiabilities": "119697000", "cashAndShortTermInvestments": "4605000", "commonStockSharesOutstanding": "39059743", "intangibleAssetsExcludingGoodwill": "1621000", "cashAndCashEquivalentsAtCarryingValue": "4605000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16419000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "2036000", "operatingCashflow": "10923000", "capitalExpenditures": "8966000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "552000", "cashflowFromInvestment": "-7368000", "stockBasedCompensation": "4174000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16662000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 136725000, "cost_of_revenue": 111379000, "gross_profit": 25346000, "research_and_development": 6330000, "selling_general_admin": 14390000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13431000, "depreciation_amortisation": 16662000, "ebitda": 3231000, "interest_expense": 6547000, "interest_income": null, "other_non_operating": null, "pretax_income": -19978000, "tax_provision": -3559000, "effective_tax_rate": null, "net_income": -16419000, "net_income_continuing_ops": -16419000, "net_income_to_common": -16419000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4605000, "short_term_investments": null, "net_receivables": 61968000, "inventory": 15994000, "other_current_assets": null, "total_current_assets": 84517000, "net_ppe": null, "goodwill": null, "intangible_assets": 1621000, "goodwill_and_intangibles": 1621000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 105918000, "total_assets": 190435000, "short_term_debt": 4148000, "accounts_payable": 11258000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 46571000, "long_term_debt": 43839000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 119697000, "total_liabilities": 166268000, "total_debt": 47987000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 16834000, "total_equity": 24167000, "shares_outstanding": 39059743, "operating_cash_flow": 10923000, "stock_based_compensation": 4174000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8966000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7368000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 552000, "free_cash_flow": 19889000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13431000", "ebitda": "3231000", "netIncome": "-16419000", "grossProfit": "25346000", "depreciation": "None", "totalRevenue": "136725000", "costOfRevenue": "111379000", "interestIncome": "None", "incomeBeforeTax": "-19978000", "interestExpense": "6547000", "operatingIncome": "-8971000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-3559000", "reportedCurrency": "USD", "netInterestIncome": "-6547000", "nonInterestIncome": "None", "operatingExpenses": "34317000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6330000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "111379000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16662000", "sellingGeneralAndAdministrative": "14390000", "netIncomeFromContinuingOperations": "-16419000" }, "balance": { "goodwill": "None", "inventory": "15994000", "commonStock": "7333000", "currentDebt": "None", "investments": "None", "totalAssets": "190435000", "longTermDebt": "43839000", "shortTermDebt": "4148000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1621000", "reportedCurrency": "USD", "retainedEarnings": "16834000", "totalLiabilities": "166268000", "otherCurrentAssets": "1950000", "totalCurrentAssets": "84517000", "currentLongTermDebt": "4148000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "61968000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "105918000", "currentAccountsPayable": "11258000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "101870000", "shortLongTermDebtTotal": "47987000", "totalShareholderEquity": "24167000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "28185000", "totalCurrentLiabilities": "46571000", "otherNonCurrentLiabilities": "5881000", "totalNonCurrentLiabilities": "119697000", "cashAndShortTermInvestments": "4605000", "commonStockSharesOutstanding": "39059743", "intangibleAssetsExcludingGoodwill": "1621000", "cashAndCashEquivalentsAtCarryingValue": "4605000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16419000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "2036000", "operatingCashflow": "10923000", "capitalExpenditures": "8966000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "552000", "cashflowFromInvestment": "-7368000", "stockBasedCompensation": "4174000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16662000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:48.956993+00:00", "is_restated": false, "income_statement": { "revenue": 132168000, "cost_of_revenue": 100833000, "gross_profit": 31335000, "ebit": 13885000, "ebitda": 28972000, "pretax_income": -21000, "tax_provision": 44000, "net_income": -65000, "net_income_to_common": -65000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 498000, "total_current_assets": 38257000, "total_assets": 148268000, "short_term_debt": 2738000, "long_term_debt": null, "total_debt": 2738000, "total_liabilities": 109671000, "total_equity": 38597000, "shares_outstanding": 39059743, "goodwill_and_intangibles": 1761000 }, "cash_flow": { "operating_cash_flow": 12594000, "capital_expenditure": 5552000, "free_cash_flow": 18146000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170534, "ticker_id": 8245, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:48.956993+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13885000", "ebitda": "28972000", "netIncome": "-65000", "grossProfit": "31335000", "depreciation": "None", "totalRevenue": "132168000", "costOfRevenue": "100833000", "interestIncome": "None", "incomeBeforeTax": "-21000", "interestExpense": "0", "operatingIncome": "13955000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "44000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "17380000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2212000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100833000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15087000", "sellingGeneralAndAdministrative": "11211000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "18030000", "commonStock": "3925000", "currentDebt": "None", "investments": "None", "totalAssets": "148268000", "longTermDebt": "None", "shortTermDebt": "2738000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1761000", "reportedCurrency": "USD", "retainedEarnings": "34672000", "totalLiabilities": "109671000", "otherCurrentAssets": "749000", "totalCurrentAssets": "38257000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18980000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "110011000", "currentAccountsPayable": "10207000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "106545000", "shortLongTermDebtTotal": "35846000", "totalShareholderEquity": "38597000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "27269000", "totalCurrentLiabilities": "40933000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "68738000", "cashAndShortTermInvestments": "498000", "commonStockSharesOutstanding": "39059743", "intangibleAssetsExcludingGoodwill": "1761000", "cashAndCashEquivalentsAtCarryingValue": "498000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-65000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-3450000", "operatingCashflow": "12594000", "capitalExpenditures": "5552000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7821000", "cashflowFromInvestment": "-4275000", "stockBasedCompensation": "3112000", "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": "15087000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 132168000, "cost_of_revenue": 100833000, "gross_profit": 31335000, "research_and_development": 2212000, "selling_general_admin": 11211000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13885000, "depreciation_amortisation": 15087000, "ebitda": 28972000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -21000, "tax_provision": 44000, "effective_tax_rate": null, "net_income": -65000, "net_income_continuing_ops": null, "net_income_to_common": -65000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 498000, "short_term_investments": null, "net_receivables": 18980000, "inventory": 18030000, "other_current_assets": null, "total_current_assets": 38257000, "net_ppe": null, "goodwill": null, "intangible_assets": 1761000, "goodwill_and_intangibles": 1761000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 110011000, "total_assets": 148268000, "short_term_debt": 2738000, "accounts_payable": 10207000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 40933000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 68738000, "total_liabilities": 109671000, "total_debt": 2738000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 34672000, "total_equity": 38597000, "shares_outstanding": 39059743, "operating_cash_flow": 12594000, "stock_based_compensation": 3112000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5552000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4275000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7821000, "free_cash_flow": 18146000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13885000", "ebitda": "28972000", "netIncome": "-65000", "grossProfit": "31335000", "depreciation": "None", "totalRevenue": "132168000", "costOfRevenue": "100833000", "interestIncome": "None", "incomeBeforeTax": "-21000", "interestExpense": "0", "operatingIncome": "13955000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "44000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "17380000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2212000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100833000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15087000", "sellingGeneralAndAdministrative": "11211000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "18030000", "commonStock": "3925000", "currentDebt": "None", "investments": "None", "totalAssets": "148268000", "longTermDebt": "None", "shortTermDebt": "2738000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1761000", "reportedCurrency": "USD", "retainedEarnings": "34672000", "totalLiabilities": "109671000", "otherCurrentAssets": "749000", "totalCurrentAssets": "38257000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18980000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "110011000", "currentAccountsPayable": "10207000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "106545000", "shortLongTermDebtTotal": "35846000", "totalShareholderEquity": "38597000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "27269000", "totalCurrentLiabilities": "40933000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "68738000", "cashAndShortTermInvestments": "498000", "commonStockSharesOutstanding": "39059743", "intangibleAssetsExcludingGoodwill": "1761000", "cashAndCashEquivalentsAtCarryingValue": "498000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-65000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-3450000", "operatingCashflow": "12594000", "capitalExpenditures": "5552000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7821000", "cashflowFromInvestment": "-4275000", "stockBasedCompensation": "3112000", "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": "15087000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:48.956993+00:00", "is_restated": false, "income_statement": { "revenue": 160686000, "cost_of_revenue": 128534000, "gross_profit": 32152000, "ebit": -5277000, "ebitda": 8922000, "pretax_income": -11436000, "tax_provision": -284000, "net_income": -12308000, "net_income_to_common": -12308000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22232000, "total_current_assets": 182076000, "total_assets": 732901000, "short_term_debt": 179480000, "long_term_debt": 32332000, "total_debt": 211812000, "total_liabilities": 545046000, "total_equity": 180222000, "shares_outstanding": 48775000, "goodwill_and_intangibles": 10006000 }, "cash_flow": { "operating_cash_flow": 27900000, "capital_expenditure": 9050000, "free_cash_flow": 36950000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170500, "ticker_id": 8245, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:48.956993+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5277000", "ebitda": "8922000", "netIncome": "-12308000", "grossProfit": "32152000", "depreciation": "None", "totalRevenue": "160686000", "costOfRevenue": "128534000", "interestIncome": "None", "incomeBeforeTax": "-11436000", "interestExpense": "6159000", "operatingIncome": "-5277000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-284000", "reportedCurrency": "USD", "netInterestIncome": "-6159000", "nonInterestIncome": "None", "operatingExpenses": "37429000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4997000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128534000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14199000", "sellingGeneralAndAdministrative": "32432000", "netIncomeFromContinuingOperations": "-11152000" }, "balance": { "goodwill": "None", "inventory": "25576000", "commonStock": "495000", "currentDebt": "None", "investments": "None", "totalAssets": "732901000", "longTermDebt": "32332000", "shortTermDebt": "179480000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "10006000", "reportedCurrency": "USD", "retainedEarnings": "-27364000", "totalLiabilities": "545046000", "otherCurrentAssets": "45074000", "totalCurrentAssets": "182076000", "currentLongTermDebt": "177185000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "89194000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "550825000", "currentAccountsPayable": "59708000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "238321000", "totalShareholderEquity": "180222000", "capitalLeaseObligations": "28804000", "otherCurrentLiabilities": "114494000", "totalCurrentLiabilities": "354130000", "otherNonCurrentLiabilities": "219000", "totalNonCurrentLiabilities": "190916000", "cashAndShortTermInvestments": "22232000", "commonStockSharesOutstanding": "48775000", "intangibleAssetsExcludingGoodwill": "10006000", "cashAndCashEquivalentsAtCarryingValue": "22232000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11152000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-976000", "operatingCashflow": "27900000", "capitalExpenditures": "9050000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18792000", "cashflowFromInvestment": "-10100000", "stockBasedCompensation": "2610000", "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": "14199000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 160686000, "cost_of_revenue": 128534000, "gross_profit": 32152000, "research_and_development": 4997000, "selling_general_admin": 32432000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5277000, "depreciation_amortisation": 14199000, "ebitda": 8922000, "interest_expense": 6159000, "interest_income": null, "other_non_operating": null, "pretax_income": -11436000, "tax_provision": -284000, "effective_tax_rate": null, "net_income": -12308000, "net_income_continuing_ops": -11152000, "net_income_to_common": -12308000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22232000, "short_term_investments": null, "net_receivables": 89194000, "inventory": 25576000, "other_current_assets": null, "total_current_assets": 182076000, "net_ppe": null, "goodwill": null, "intangible_assets": 10006000, "goodwill_and_intangibles": 10006000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 550825000, "total_assets": 732901000, "short_term_debt": 179480000, "accounts_payable": 59708000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 354130000, "long_term_debt": 32332000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 190916000, "total_liabilities": 545046000, "total_debt": 211812000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -27364000, "total_equity": 180222000, "shares_outstanding": 48775000, "operating_cash_flow": 27900000, "stock_based_compensation": 2610000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9050000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18792000, "free_cash_flow": 36950000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5277000", "ebitda": "8922000", "netIncome": "-12308000", "grossProfit": "32152000", "depreciation": "None", "totalRevenue": "160686000", "costOfRevenue": "128534000", "interestIncome": "None", "incomeBeforeTax": "-11436000", "interestExpense": "6159000", "operatingIncome": "-5277000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-284000", "reportedCurrency": "USD", "netInterestIncome": "-6159000", "nonInterestIncome": "None", "operatingExpenses": "37429000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4997000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128534000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14199000", "sellingGeneralAndAdministrative": "32432000", "netIncomeFromContinuingOperations": "-11152000" }, "balance": { "goodwill": "None", "inventory": "25576000", "commonStock": "495000", "currentDebt": "None", "investments": "None", "totalAssets": "732901000", "longTermDebt": "32332000", "shortTermDebt": "179480000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "10006000", "reportedCurrency": "USD", "retainedEarnings": "-27364000", "totalLiabilities": "545046000", "otherCurrentAssets": "45074000", "totalCurrentAssets": "182076000", "currentLongTermDebt": "177185000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "89194000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "550825000", "currentAccountsPayable": "59708000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "238321000", "totalShareholderEquity": "180222000", "capitalLeaseObligations": "28804000", "otherCurrentLiabilities": "114494000", "totalCurrentLiabilities": "354130000", "otherNonCurrentLiabilities": "219000", "totalNonCurrentLiabilities": "190916000", "cashAndShortTermInvestments": "22232000", "commonStockSharesOutstanding": "48775000", "intangibleAssetsExcludingGoodwill": "10006000", "cashAndCashEquivalentsAtCarryingValue": "22232000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11152000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-976000", "operatingCashflow": "27900000", "capitalExpenditures": "9050000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18792000", "cashflowFromInvestment": "-10100000", "stockBasedCompensation": "2610000", "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": "14199000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:48.956993+00:00", "is_restated": false, "income_statement": { "revenue": 171040000, "cost_of_revenue": 144081000, "gross_profit": 26959000, "ebit": 1478000, "ebitda": 15337000, "pretax_income": -3912000, "tax_provision": 2714000, "net_income": -7775000, "net_income_to_common": -7775000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23224000, "total_current_assets": 193070000, "total_assets": 733781000, "short_term_debt": 192545000, "long_term_debt": 32939000, "total_debt": 225484000, "total_liabilities": 537964000, "total_equity": 187824000, "shares_outstanding": 48573000, "goodwill_and_intangibles": 9168000 }, "cash_flow": { "operating_cash_flow": -31256000, "capital_expenditure": 10809000, "free_cash_flow": -20447000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170501, "ticker_id": 8245, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:48.956993+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1478000", "ebitda": "15337000", "netIncome": "-7775000", "grossProfit": "26959000", "depreciation": "None", "totalRevenue": "171040000", "costOfRevenue": "144081000", "interestIncome": "None", "incomeBeforeTax": "-3912000", "interestExpense": "4942000", "operatingIncome": "1478000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2714000", "reportedCurrency": "USD", "netInterestIncome": "-4942000", "nonInterestIncome": "None", "operatingExpenses": "25481000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3634000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "144081000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13859000", "sellingGeneralAndAdministrative": "21847000", "netIncomeFromContinuingOperations": "-6631000" }, "balance": { "goodwill": "None", "inventory": "24600000", "commonStock": "489000", "currentDebt": "None", "investments": "None", "totalAssets": "733781000", "longTermDebt": "32939000", "shortTermDebt": "192545000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "9168000", "reportedCurrency": "USD", "retainedEarnings": "-15052000", "totalLiabilities": "537964000", "otherCurrentAssets": "45163000", "totalCurrentAssets": "193070000", "currentLongTermDebt": "190342000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "100083000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "540711000", "currentAccountsPayable": "49912000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "250343000", "totalShareholderEquity": "187824000", "capitalLeaseObligations": "27062000", "otherCurrentLiabilities": "39368000", "totalCurrentLiabilities": "324020000", "otherNonCurrentLiabilities": "369000", "totalNonCurrentLiabilities": "213751000", "cashAndShortTermInvestments": "23224000", "commonStockSharesOutstanding": "48573000", "intangibleAssetsExcludingGoodwill": "9168000", "cashAndCashEquivalentsAtCarryingValue": "23224000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4366000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-4297000", "operatingCashflow": "-31256000", "capitalExpenditures": "10809000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "34620000", "cashflowFromInvestment": "-11035000", "stockBasedCompensation": "7543000", "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": "18979000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 171040000, "cost_of_revenue": 144081000, "gross_profit": 26959000, "research_and_development": 3634000, "selling_general_admin": 21847000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1478000, "depreciation_amortisation": 13859000, "ebitda": 15337000, "interest_expense": 4942000, "interest_income": null, "other_non_operating": null, "pretax_income": -3912000, "tax_provision": 2714000, "effective_tax_rate": null, "net_income": -7775000, "net_income_continuing_ops": -6631000, "net_income_to_common": -7775000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23224000, "short_term_investments": null, "net_receivables": 100083000, "inventory": 24600000, "other_current_assets": null, "total_current_assets": 193070000, "net_ppe": null, "goodwill": null, "intangible_assets": 9168000, "goodwill_and_intangibles": 9168000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 540711000, "total_assets": 733781000, "short_term_debt": 192545000, "accounts_payable": 49912000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 324020000, "long_term_debt": 32939000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 213751000, "total_liabilities": 537964000, "total_debt": 225484000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -15052000, "total_equity": 187824000, "shares_outstanding": 48573000, "operating_cash_flow": -31256000, "stock_based_compensation": 7543000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10809000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11035000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 34620000, "free_cash_flow": -20447000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1478000", "ebitda": "15337000", "netIncome": "-7775000", "grossProfit": "26959000", "depreciation": "None", "totalRevenue": "171040000", "costOfRevenue": "144081000", "interestIncome": "None", "incomeBeforeTax": "-3912000", "interestExpense": "4942000", "operatingIncome": "1478000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2714000", "reportedCurrency": "USD", "netInterestIncome": "-4942000", "nonInterestIncome": "None", "operatingExpenses": "25481000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3634000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "144081000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13859000", "sellingGeneralAndAdministrative": "21847000", "netIncomeFromContinuingOperations": "-6631000" }, "balance": { "goodwill": "None", "inventory": "24600000", "commonStock": "489000", "currentDebt": "None", "investments": "None", "totalAssets": "733781000", "longTermDebt": "32939000", "shortTermDebt": "192545000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "9168000", "reportedCurrency": "USD", "retainedEarnings": "-15052000", "totalLiabilities": "537964000", "otherCurrentAssets": "45163000", "totalCurrentAssets": "193070000", "currentLongTermDebt": "190342000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "100083000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "540711000", "currentAccountsPayable": "49912000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "250343000", "totalShareholderEquity": "187824000", "capitalLeaseObligations": "27062000", "otherCurrentLiabilities": "39368000", "totalCurrentLiabilities": "324020000", "otherNonCurrentLiabilities": "369000", "totalNonCurrentLiabilities": "213751000", "cashAndShortTermInvestments": "23224000", "commonStockSharesOutstanding": "48573000", "intangibleAssetsExcludingGoodwill": "9168000", "cashAndCashEquivalentsAtCarryingValue": "23224000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4366000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-4297000", "operatingCashflow": "-31256000", "capitalExpenditures": "10809000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "34620000", "cashflowFromInvestment": "-11035000", "stockBasedCompensation": "7543000", "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": "18979000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:48.956993+00:00", "is_restated": false, "income_statement": { "revenue": 150741000, "cost_of_revenue": 114520000, "gross_profit": 36221000, "ebit": 118644000, "ebitda": 130830000, "pretax_income": 113322000, "tax_provision": -31830000, "net_income": 144013000, "net_income_to_common": 144013000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30895000, "total_current_assets": 238625000, "total_assets": 787029000, "short_term_debt": 151627000, "long_term_debt": 34262000, "total_debt": 185889000, "total_liabilities": 587281000, "total_equity": 192805000, "shares_outstanding": 48770000, "goodwill_and_intangibles": 8967000 }, "cash_flow": { "operating_cash_flow": -47193000, "capital_expenditure": 830000, "free_cash_flow": -46363000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170503, "ticker_id": 8245, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:48.956993+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "118644000", "ebitda": "130830000", "netIncome": "144013000", "grossProfit": "36221000", "depreciation": "None", "totalRevenue": "150741000", "costOfRevenue": "114520000", "interestIncome": "None", "incomeBeforeTax": "113322000", "interestExpense": "5322000", "operatingIncome": "10941000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-31830000", "reportedCurrency": "USD", "netInterestIncome": "-5322000", "nonInterestIncome": "None", "operatingExpenses": "25280000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4370000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "114520000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12186000", "sellingGeneralAndAdministrative": "23997000", "netIncomeFromContinuingOperations": "145152000" }, "balance": { "goodwill": "None", "inventory": "20304000", "commonStock": "489000", "currentDebt": "None", "investments": "None", "totalAssets": "787029000", "longTermDebt": "34262000", "shortTermDebt": "151627000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "8967000", "reportedCurrency": "USD", "retainedEarnings": "-7276000", "totalLiabilities": "587281000", "otherCurrentAssets": "49375000", "totalCurrentAssets": "238625000", "currentLongTermDebt": "149546000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "138051000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "548404000", "currentAccountsPayable": "51335000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "211568000", "totalShareholderEquity": "192805000", "capitalLeaseObligations": "27760000", "otherCurrentLiabilities": "60634000", "totalCurrentLiabilities": "355874000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "231407000", "cashAndShortTermInvestments": "30895000", "commonStockSharesOutstanding": "48770000", "intangibleAssetsExcludingGoodwill": "8967000", "cashAndCashEquivalentsAtCarryingValue": "30895000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "144013000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-1117000", "operatingCashflow": "-47193000", "capitalExpenditures": "830000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "116902000", "cashflowFromInvestment": "-88187000", "stockBasedCompensation": "2664000", "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": "12186000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 150741000, "cost_of_revenue": 114520000, "gross_profit": 36221000, "research_and_development": 4370000, "selling_general_admin": 23997000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 118644000, "depreciation_amortisation": 12186000, "ebitda": 130830000, "interest_expense": 5322000, "interest_income": null, "other_non_operating": null, "pretax_income": 113322000, "tax_provision": -31830000, "effective_tax_rate": null, "net_income": 144013000, "net_income_continuing_ops": 145152000, "net_income_to_common": 144013000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30895000, "short_term_investments": null, "net_receivables": 138051000, "inventory": 20304000, "other_current_assets": null, "total_current_assets": 238625000, "net_ppe": null, "goodwill": null, "intangible_assets": 8967000, "goodwill_and_intangibles": 8967000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 548404000, "total_assets": 787029000, "short_term_debt": 151627000, "accounts_payable": 51335000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 355874000, "long_term_debt": 34262000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 231407000, "total_liabilities": 587281000, "total_debt": 185889000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7276000, "total_equity": 192805000, "shares_outstanding": 48770000, "operating_cash_flow": -47193000, "stock_based_compensation": 2664000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 830000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -88187000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 116902000, "free_cash_flow": -46363000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "118644000", "ebitda": "130830000", "netIncome": "144013000", "grossProfit": "36221000", "depreciation": "None", "totalRevenue": "150741000", "costOfRevenue": "114520000", "interestIncome": "None", "incomeBeforeTax": "113322000", "interestExpense": "5322000", "operatingIncome": "10941000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-31830000", "reportedCurrency": "USD", "netInterestIncome": "-5322000", "nonInterestIncome": "None", "operatingExpenses": "25280000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4370000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "114520000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12186000", "sellingGeneralAndAdministrative": "23997000", "netIncomeFromContinuingOperations": "145152000" }, "balance": { "goodwill": "None", "inventory": "20304000", "commonStock": "489000", "currentDebt": "None", "investments": "None", "totalAssets": "787029000", "longTermDebt": "34262000", "shortTermDebt": "151627000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "8967000", "reportedCurrency": "USD", "retainedEarnings": "-7276000", "totalLiabilities": "587281000", "otherCurrentAssets": "49375000", "totalCurrentAssets": "238625000", "currentLongTermDebt": "149546000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "138051000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "548404000", "currentAccountsPayable": "51335000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "211568000", "totalShareholderEquity": "192805000", "capitalLeaseObligations": "27760000", "otherCurrentLiabilities": "60634000", "totalCurrentLiabilities": "355874000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "231407000", "cashAndShortTermInvestments": "30895000", "commonStockSharesOutstanding": "48770000", "intangibleAssetsExcludingGoodwill": "8967000", "cashAndCashEquivalentsAtCarryingValue": "30895000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "144013000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-1117000", "operatingCashflow": "-47193000", "capitalExpenditures": "830000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "116902000", "cashflowFromInvestment": "-88187000", "stockBasedCompensation": "2664000", "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": "12186000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:48.956993+00:00", "is_restated": false, "income_statement": { "revenue": 59063000, "cost_of_revenue": 48164000, "gross_profit": 10899000, "ebit": -6478000, "ebitda": -2177000, "pretax_income": -8115000, "tax_provision": 742000, "net_income": -9978000, "net_income_to_common": -9978000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49373000, "total_current_assets": 155938000, "total_assets": 334693000, "short_term_debt": 31026000, "long_term_debt": 35316000, "total_debt": 66342000, "total_liabilities": 282727000, "total_equity": 45236000, "shares_outstanding": 48091000, "goodwill_and_intangibles": 8441000 }, "cash_flow": { "operating_cash_flow": -1667000, "capital_expenditure": 2637000, "free_cash_flow": 970000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170504, "ticker_id": 8245, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:48.956993+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6478000", "ebitda": "-2177000", "netIncome": "-9978000", "grossProfit": "10899000", "depreciation": "None", "totalRevenue": "59063000", "costOfRevenue": "48164000", "interestIncome": "None", "incomeBeforeTax": "-8115000", "interestExpense": "1637000", "operatingIncome": "-6478000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "742000", "reportedCurrency": "USD", "netInterestIncome": "-1637000", "nonInterestIncome": "None", "operatingExpenses": "17377000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3368000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48164000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4301000", "sellingGeneralAndAdministrative": "14009000", "netIncomeFromContinuingOperations": "-8857000" }, "balance": { "goodwill": "None", "inventory": "13385000", "commonStock": "485000", "currentDebt": "None", "investments": "None", "totalAssets": "334693000", "longTermDebt": "35316000", "shortTermDebt": "31026000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "8441000", "reportedCurrency": "USD", "retainedEarnings": "-149319000", "totalLiabilities": "282727000", "otherCurrentAssets": "40286000", "totalCurrentAssets": "155938000", "currentLongTermDebt": "30366000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "52894000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "178755000", "currentAccountsPayable": "15353000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "74597000", "totalShareholderEquity": "45236000", "capitalLeaseObligations": "8915000", "otherCurrentLiabilities": "39967000", "totalCurrentLiabilities": "147596000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "135131000", "cashAndShortTermInvestments": "49373000", "commonStockSharesOutstanding": "48091000", "intangibleAssetsExcludingGoodwill": "8441000", "cashAndCashEquivalentsAtCarryingValue": "49373000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9978000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "836000", "operatingCashflow": "-1667000", "capitalExpenditures": "2637000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3396000", "cashflowFromInvestment": "-3590000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4539000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 59063000, "cost_of_revenue": 48164000, "gross_profit": 10899000, "research_and_development": 3368000, "selling_general_admin": 14009000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6478000, "depreciation_amortisation": 4301000, "ebitda": -2177000, "interest_expense": 1637000, "interest_income": null, "other_non_operating": null, "pretax_income": -8115000, "tax_provision": 742000, "effective_tax_rate": null, "net_income": -9978000, "net_income_continuing_ops": -8857000, "net_income_to_common": -9978000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49373000, "short_term_investments": null, "net_receivables": 52894000, "inventory": 13385000, "other_current_assets": null, "total_current_assets": 155938000, "net_ppe": null, "goodwill": null, "intangible_assets": 8441000, "goodwill_and_intangibles": 8441000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 178755000, "total_assets": 334693000, "short_term_debt": 31026000, "accounts_payable": 15353000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 147596000, "long_term_debt": 35316000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 135131000, "total_liabilities": 282727000, "total_debt": 66342000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -149319000, "total_equity": 45236000, "shares_outstanding": 48091000, "operating_cash_flow": -1667000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2637000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3590000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3396000, "free_cash_flow": 970000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6478000", "ebitda": "-2177000", "netIncome": "-9978000", "grossProfit": "10899000", "depreciation": "None", "totalRevenue": "59063000", "costOfRevenue": "48164000", "interestIncome": "None", "incomeBeforeTax": "-8115000", "interestExpense": "1637000", "operatingIncome": "-6478000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "742000", "reportedCurrency": "USD", "netInterestIncome": "-1637000", "nonInterestIncome": "None", "operatingExpenses": "17377000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3368000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48164000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4301000", "sellingGeneralAndAdministrative": "14009000", "netIncomeFromContinuingOperations": "-8857000" }, "balance": { "goodwill": "None", "inventory": "13385000", "commonStock": "485000", "currentDebt": "None", "investments": "None", "totalAssets": "334693000", "longTermDebt": "35316000", "shortTermDebt": "31026000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "8441000", "reportedCurrency": "USD", "retainedEarnings": "-149319000", "totalLiabilities": "282727000", "otherCurrentAssets": "40286000", "totalCurrentAssets": "155938000", "currentLongTermDebt": "30366000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "52894000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "178755000", "currentAccountsPayable": "15353000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "74597000", "totalShareholderEquity": "45236000", "capitalLeaseObligations": "8915000", "otherCurrentLiabilities": "39967000", "totalCurrentLiabilities": "147596000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "135131000", "cashAndShortTermInvestments": "49373000", "commonStockSharesOutstanding": "48091000", "intangibleAssetsExcludingGoodwill": "8441000", "cashAndCashEquivalentsAtCarryingValue": "49373000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9978000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "836000", "operatingCashflow": "-1667000", "capitalExpenditures": "2637000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3396000", "cashflowFromInvestment": "-3590000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4539000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:48.956993+00:00", "is_restated": false, "income_statement": { "revenue": 61296000, "cost_of_revenue": 47039000, "gross_profit": 14257000, "ebit": -4022000, "ebitda": 336000, "pretax_income": -5834000, "tax_provision": 384000, "net_income": -7345000, "net_income_to_common": -7345000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51234000, "total_current_assets": 150351000, "total_assets": 326763000, "short_term_debt": 27237000, "long_term_debt": 33693000, "total_debt": 60930000, "total_liabilities": 267327000, "total_equity": 53407000, "shares_outstanding": 47791000, "goodwill_and_intangibles": 7786000 }, "cash_flow": { "operating_cash_flow": 55967000, "capital_expenditure": 14770000, "free_cash_flow": 70737000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170505, "ticker_id": 8245, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:48.956993+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4022000", "ebitda": "336000", "netIncome": "-7345000", "grossProfit": "14257000", "depreciation": "None", "totalRevenue": "61296000", "costOfRevenue": "47039000", "interestIncome": "None", "incomeBeforeTax": "-5834000", "interestExpense": "1812000", "operatingIncome": "-4022000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "384000", "reportedCurrency": "USD", "netInterestIncome": "-1812000", "nonInterestIncome": "None", "operatingExpenses": "18279000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3249000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47039000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4358000", "sellingGeneralAndAdministrative": "15030000", "netIncomeFromContinuingOperations": "-6218000" }, "balance": { "goodwill": "None", "inventory": "14221000", "commonStock": "484000", "currentDebt": "None", "investments": "None", "totalAssets": "326763000", "longTermDebt": "33693000", "shortTermDebt": "27237000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "7786000", "reportedCurrency": "USD", "retainedEarnings": "-139341000", "totalLiabilities": "267327000", "otherCurrentAssets": "21219000", "totalCurrentAssets": "150351000", "currentLongTermDebt": "26476000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "63677000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "176412000", "currentAccountsPayable": "11691000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "69304000", "totalShareholderEquity": "53407000", "capitalLeaseObligations": "9135000", "otherCurrentLiabilities": "27181000", "totalCurrentLiabilities": "127324000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "140003000", "cashAndShortTermInvestments": "51234000", "commonStockSharesOutstanding": "47791000", "intangibleAssetsExcludingGoodwill": "7786000", "cashAndCashEquivalentsAtCarryingValue": "51234000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6218000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "315000", "operatingCashflow": "55967000", "capitalExpenditures": "14770000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8394000", "cashflowFromInvestment": "-15183000", "stockBasedCompensation": "1879000", "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": "4505000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 61296000, "cost_of_revenue": 47039000, "gross_profit": 14257000, "research_and_development": 3249000, "selling_general_admin": 15030000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4022000, "depreciation_amortisation": 4358000, "ebitda": 336000, "interest_expense": 1812000, "interest_income": null, "other_non_operating": null, "pretax_income": -5834000, "tax_provision": 384000, "effective_tax_rate": null, "net_income": -7345000, "net_income_continuing_ops": -6218000, "net_income_to_common": -7345000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 51234000, "short_term_investments": null, "net_receivables": 63677000, "inventory": 14221000, "other_current_assets": null, "total_current_assets": 150351000, "net_ppe": null, "goodwill": null, "intangible_assets": 7786000, "goodwill_and_intangibles": 7786000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 176412000, "total_assets": 326763000, "short_term_debt": 27237000, "accounts_payable": 11691000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 127324000, "long_term_debt": 33693000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 140003000, "total_liabilities": 267327000, "total_debt": 60930000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -139341000, "total_equity": 53407000, "shares_outstanding": 47791000, "operating_cash_flow": 55967000, "stock_based_compensation": 1879000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14770000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15183000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8394000, "free_cash_flow": 70737000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4022000", "ebitda": "336000", "netIncome": "-7345000", "grossProfit": "14257000", "depreciation": "None", "totalRevenue": "61296000", "costOfRevenue": "47039000", "interestIncome": "None", "incomeBeforeTax": "-5834000", "interestExpense": "1812000", "operatingIncome": "-4022000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "384000", "reportedCurrency": "USD", "netInterestIncome": "-1812000", "nonInterestIncome": "None", "operatingExpenses": "18279000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3249000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47039000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4358000", "sellingGeneralAndAdministrative": "15030000", "netIncomeFromContinuingOperations": "-6218000" }, "balance": { "goodwill": "None", "inventory": "14221000", "commonStock": "484000", "currentDebt": "None", "investments": "None", "totalAssets": "326763000", "longTermDebt": "33693000", "shortTermDebt": "27237000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "7786000", "reportedCurrency": "USD", "retainedEarnings": "-139341000", "totalLiabilities": "267327000", "otherCurrentAssets": "21219000", "totalCurrentAssets": "150351000", "currentLongTermDebt": "26476000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "63677000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "176412000", "currentAccountsPayable": "11691000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "69304000", "totalShareholderEquity": "53407000", "capitalLeaseObligations": "9135000", "otherCurrentLiabilities": "27181000", "totalCurrentLiabilities": "127324000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "140003000", "cashAndShortTermInvestments": "51234000", "commonStockSharesOutstanding": "47791000", "intangibleAssetsExcludingGoodwill": "7786000", "cashAndCashEquivalentsAtCarryingValue": "51234000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6218000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "315000", "operatingCashflow": "55967000", "capitalExpenditures": "14770000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8394000", "cashflowFromInvestment": "-15183000", "stockBasedCompensation": "1879000", "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": "4505000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:48.956993+00:00", "is_restated": false, "income_statement": { "revenue": 75487000, "cost_of_revenue": 56190000, "gross_profit": 19297000, "ebit": 2654000, "ebitda": 8052000, "pretax_income": 676000, "tax_provision": 233000, "net_income": -679000, "net_income_to_common": -679000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18844000, "total_current_assets": 132077000, "total_assets": 313775000, "short_term_debt": 33402000, "long_term_debt": 34704000, "total_debt": 68106000, "total_liabilities": 250285000, "total_equity": 57614000, "shares_outstanding": 47396000, "goodwill_and_intangibles": 7779000 }, "cash_flow": { "operating_cash_flow": -1279000, "capital_expenditure": 5953000, "free_cash_flow": 4674000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170506, "ticker_id": 8245, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:48.956993+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2654000", "ebitda": "8052000", "netIncome": "-679000", "grossProfit": "19297000", "depreciation": "None", "totalRevenue": "75487000", "costOfRevenue": "56190000", "interestIncome": "None", "incomeBeforeTax": "676000", "interestExpense": "1978000", "operatingIncome": "2654000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "233000", "reportedCurrency": "USD", "netInterestIncome": "-1978000", "nonInterestIncome": "None", "operatingExpenses": "16643000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4215000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "56190000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5398000", "sellingGeneralAndAdministrative": "12428000", "netIncomeFromContinuingOperations": "443000" }, "balance": { "goodwill": "None", "inventory": "14535000", "commonStock": "478000", "currentDebt": "None", "investments": "None", "totalAssets": "313775000", "longTermDebt": "34704000", "shortTermDebt": "33402000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "7779000", "reportedCurrency": "USD", "retainedEarnings": "-131996000", "totalLiabilities": "250285000", "otherCurrentAssets": "22160000", "totalCurrentAssets": "132077000", "currentLongTermDebt": "32742000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "76538000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "181698000", "currentAccountsPayable": "29590000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "76758000", "totalShareholderEquity": "57614000", "capitalLeaseObligations": "9312000", "otherCurrentLiabilities": "36169000", "totalCurrentLiabilities": "154327000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "95958000", "cashAndShortTermInvestments": "18844000", "commonStockSharesOutstanding": "47396000", "intangibleAssetsExcludingGoodwill": "7779000", "cashAndCashEquivalentsAtCarryingValue": "18844000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "443000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-106000", "operatingCashflow": "-1279000", "capitalExpenditures": "5953000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5149000", "cashflowFromInvestment": "4587000", "stockBasedCompensation": "2063000", "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": "5752000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 75487000, "cost_of_revenue": 56190000, "gross_profit": 19297000, "research_and_development": 4215000, "selling_general_admin": 12428000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2654000, "depreciation_amortisation": 5398000, "ebitda": 8052000, "interest_expense": 1978000, "interest_income": null, "other_non_operating": null, "pretax_income": 676000, "tax_provision": 233000, "effective_tax_rate": null, "net_income": -679000, "net_income_continuing_ops": 443000, "net_income_to_common": -679000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18844000, "short_term_investments": null, "net_receivables": 76538000, "inventory": 14535000, "other_current_assets": null, "total_current_assets": 132077000, "net_ppe": null, "goodwill": null, "intangible_assets": 7779000, "goodwill_and_intangibles": 7779000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 181698000, "total_assets": 313775000, "short_term_debt": 33402000, "accounts_payable": 29590000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 154327000, "long_term_debt": 34704000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 95958000, "total_liabilities": 250285000, "total_debt": 68106000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -131996000, "total_equity": 57614000, "shares_outstanding": 47396000, "operating_cash_flow": -1279000, "stock_based_compensation": 2063000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5953000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4587000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5149000, "free_cash_flow": 4674000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2654000", "ebitda": "8052000", "netIncome": "-679000", "grossProfit": "19297000", "depreciation": "None", "totalRevenue": "75487000", "costOfRevenue": "56190000", "interestIncome": "None", "incomeBeforeTax": "676000", "interestExpense": "1978000", "operatingIncome": "2654000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "233000", "reportedCurrency": "USD", "netInterestIncome": "-1978000", "nonInterestIncome": "None", "operatingExpenses": "16643000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4215000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "56190000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5398000", "sellingGeneralAndAdministrative": "12428000", "netIncomeFromContinuingOperations": "443000" }, "balance": { "goodwill": "None", "inventory": "14535000", "commonStock": "478000", "currentDebt": "None", "investments": "None", "totalAssets": "313775000", "longTermDebt": "34704000", "shortTermDebt": "33402000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "7779000", "reportedCurrency": "USD", "retainedEarnings": "-131996000", "totalLiabilities": "250285000", "otherCurrentAssets": "22160000", "totalCurrentAssets": "132077000", "currentLongTermDebt": "32742000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "76538000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "181698000", "currentAccountsPayable": "29590000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "76758000", "totalShareholderEquity": "57614000", "capitalLeaseObligations": "9312000", "otherCurrentLiabilities": "36169000", "totalCurrentLiabilities": "154327000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "95958000", "cashAndShortTermInvestments": "18844000", "commonStockSharesOutstanding": "47396000", "intangibleAssetsExcludingGoodwill": "7779000", "cashAndCashEquivalentsAtCarryingValue": "18844000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "443000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-106000", "operatingCashflow": "-1279000", "capitalExpenditures": "5953000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5149000", "cashflowFromInvestment": "4587000", "stockBasedCompensation": "2063000", "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": "5752000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:48.956993+00:00", "is_restated": false, "income_statement": { "revenue": 93817000, "cost_of_revenue": 73582000, "gross_profit": 20235000, "ebit": 4709000, "ebitda": 8875000, "pretax_income": 2721000, "tax_provision": 93000, "net_income": 1512000, "net_income_to_common": 1512000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20684000, "total_current_assets": 139981000, "total_assets": 315079000, "short_term_debt": 25312000, "long_term_debt": 36179000, "total_debt": 61491000, "total_liabilities": 246525000, "total_equity": 56164000, "shares_outstanding": 47640000, "goodwill_and_intangibles": 7220000 }, "cash_flow": { "operating_cash_flow": 14316000, "capital_expenditure": 12606000, "free_cash_flow": 26922000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170508, "ticker_id": 8245, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:48.956993+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4709000", "ebitda": "8875000", "netIncome": "1512000", "grossProfit": "20235000", "depreciation": "None", "totalRevenue": "93817000", "costOfRevenue": "73582000", "interestIncome": "None", "incomeBeforeTax": "2721000", "interestExpense": "1988000", "operatingIncome": "4709000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "93000", "reportedCurrency": "USD", "netInterestIncome": "-1988000", "nonInterestIncome": "None", "operatingExpenses": "15526000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3431000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "73582000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4166000", "sellingGeneralAndAdministrative": "12095000", "netIncomeFromContinuingOperations": "2628000" }, "balance": { "goodwill": "None", "inventory": "14429000", "commonStock": "477000", "currentDebt": "None", "investments": "None", "totalAssets": "315079000", "longTermDebt": "36179000", "shortTermDebt": "25312000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "7220000", "reportedCurrency": "USD", "retainedEarnings": "-131317000", "totalLiabilities": "246525000", "otherCurrentAssets": "15127000", "totalCurrentAssets": "139981000", "currentLongTermDebt": "24651000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "89741000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "175098000", "currentAccountsPayable": "30217000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "70271000", "totalShareholderEquity": "56164000", "capitalLeaseObligations": "9441000", "otherCurrentLiabilities": "30769000", "totalCurrentLiabilities": "160043000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "86482000", "cashAndShortTermInvestments": "20684000", "commonStockSharesOutstanding": "47640000", "intangibleAssetsExcludingGoodwill": "7220000", "cashAndCashEquivalentsAtCarryingValue": "20684000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2627000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "184000", "operatingCashflow": "14316000", "capitalExpenditures": "12606000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "580000", "cashflowFromInvestment": "-12574000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4166000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 93817000, "cost_of_revenue": 73582000, "gross_profit": 20235000, "research_and_development": 3431000, "selling_general_admin": 12095000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4709000, "depreciation_amortisation": 4166000, "ebitda": 8875000, "interest_expense": 1988000, "interest_income": null, "other_non_operating": null, "pretax_income": 2721000, "tax_provision": 93000, "effective_tax_rate": null, "net_income": 1512000, "net_income_continuing_ops": 2628000, "net_income_to_common": 1512000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20684000, "short_term_investments": null, "net_receivables": 89741000, "inventory": 14429000, "other_current_assets": null, "total_current_assets": 139981000, "net_ppe": null, "goodwill": null, "intangible_assets": 7220000, "goodwill_and_intangibles": 7220000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 175098000, "total_assets": 315079000, "short_term_debt": 25312000, "accounts_payable": 30217000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 160043000, "long_term_debt": 36179000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 86482000, "total_liabilities": 246525000, "total_debt": 61491000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -131317000, "total_equity": 56164000, "shares_outstanding": 47640000, "operating_cash_flow": 14316000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12606000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12574000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 580000, "free_cash_flow": 26922000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4709000", "ebitda": "8875000", "netIncome": "1512000", "grossProfit": "20235000", "depreciation": "None", "totalRevenue": "93817000", "costOfRevenue": "73582000", "interestIncome": "None", "incomeBeforeTax": "2721000", "interestExpense": "1988000", "operatingIncome": "4709000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "93000", "reportedCurrency": "USD", "netInterestIncome": "-1988000", "nonInterestIncome": "None", "operatingExpenses": "15526000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3431000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "73582000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4166000", "sellingGeneralAndAdministrative": "12095000", "netIncomeFromContinuingOperations": "2628000" }, "balance": { "goodwill": "None", "inventory": "14429000", "commonStock": "477000", "currentDebt": "None", "investments": "None", "totalAssets": "315079000", "longTermDebt": "36179000", "shortTermDebt": "25312000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "7220000", "reportedCurrency": "USD", "retainedEarnings": "-131317000", "totalLiabilities": "246525000", "otherCurrentAssets": "15127000", "totalCurrentAssets": "139981000", "currentLongTermDebt": "24651000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "89741000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "175098000", "currentAccountsPayable": "30217000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "70271000", "totalShareholderEquity": "56164000", "capitalLeaseObligations": "9441000", "otherCurrentLiabilities": "30769000", "totalCurrentLiabilities": "160043000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "86482000", "cashAndShortTermInvestments": "20684000", "commonStockSharesOutstanding": "47640000", "intangibleAssetsExcludingGoodwill": "7220000", "cashAndCashEquivalentsAtCarryingValue": "20684000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2627000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "184000", "operatingCashflow": "14316000", "capitalExpenditures": "12606000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "580000", "cashflowFromInvestment": "-12574000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4166000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:48.956993+00:00", "is_restated": false, "income_statement": { "revenue": 93329000, "cost_of_revenue": 76215000, "gross_profit": 17114000, "ebit": 1400000, "ebitda": 5464000, "pretax_income": -1082000, "tax_provision": -127000, "net_income": -1897000, "net_income_to_common": -1897000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18362000, "total_current_assets": 120667000, "total_assets": 290415000, "short_term_debt": 29534000, "long_term_debt": 37410000, "total_debt": 66944000, "total_liabilities": 233595000, "total_equity": 51462000, "shares_outstanding": 47394969, "goodwill_and_intangibles": 6798000 }, "cash_flow": { "operating_cash_flow": 9347000, "capital_expenditure": 1171000, "free_cash_flow": 10518000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170509, "ticker_id": 8245, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:48.956993+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1400000", "ebitda": "5464000", "netIncome": "-1897000", "grossProfit": "17114000", "depreciation": "None", "totalRevenue": "93329000", "costOfRevenue": "76215000", "interestIncome": "None", "incomeBeforeTax": "-1082000", "interestExpense": "2482000", "operatingIncome": "1400000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-127000", "reportedCurrency": "USD", "netInterestIncome": "-2482000", "nonInterestIncome": "None", "operatingExpenses": "15714000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3382000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "76215000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4064000", "sellingGeneralAndAdministrative": "12332000", "netIncomeFromContinuingOperations": "-955000" }, "balance": { "goodwill": "None", "inventory": "14614000", "commonStock": "474000", "currentDebt": "None", "investments": "None", "totalAssets": "290415000", "longTermDebt": "37410000", "shortTermDebt": "29534000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "6798000", "reportedCurrency": "USD", "retainedEarnings": "-132829000", "totalLiabilities": "233595000", "otherCurrentAssets": "16732000", "totalCurrentAssets": "120667000", "currentLongTermDebt": "28863000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "70959000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "169748000", "currentAccountsPayable": "18976000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "75850000", "totalShareholderEquity": "51462000", "capitalLeaseObligations": "9577000", "otherCurrentLiabilities": "32327000", "totalCurrentLiabilities": "133924000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "99671000", "cashAndShortTermInvestments": "18362000", "commonStockSharesOutstanding": "47394969", "intangibleAssetsExcludingGoodwill": "6798000", "cashAndCashEquivalentsAtCarryingValue": "18362000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1897000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "944000", "operatingCashflow": "9347000", "capitalExpenditures": "1171000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9839000", "cashflowFromInvestment": "-1148000", "stockBasedCompensation": "2016000", "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": "4064000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 93329000, "cost_of_revenue": 76215000, "gross_profit": 17114000, "research_and_development": 3382000, "selling_general_admin": 12332000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1400000, "depreciation_amortisation": 4064000, "ebitda": 5464000, "interest_expense": 2482000, "interest_income": null, "other_non_operating": null, "pretax_income": -1082000, "tax_provision": -127000, "effective_tax_rate": null, "net_income": -1897000, "net_income_continuing_ops": -955000, "net_income_to_common": -1897000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18362000, "short_term_investments": null, "net_receivables": 70959000, "inventory": 14614000, "other_current_assets": null, "total_current_assets": 120667000, "net_ppe": null, "goodwill": null, "intangible_assets": 6798000, "goodwill_and_intangibles": 6798000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 169748000, "total_assets": 290415000, "short_term_debt": 29534000, "accounts_payable": 18976000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 133924000, "long_term_debt": 37410000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 99671000, "total_liabilities": 233595000, "total_debt": 66944000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -132829000, "total_equity": 51462000, "shares_outstanding": 47394969, "operating_cash_flow": 9347000, "stock_based_compensation": 2016000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1171000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1148000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9839000, "free_cash_flow": 10518000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1400000", "ebitda": "5464000", "netIncome": "-1897000", "grossProfit": "17114000", "depreciation": "None", "totalRevenue": "93329000", "costOfRevenue": "76215000", "interestIncome": "None", "incomeBeforeTax": "-1082000", "interestExpense": "2482000", "operatingIncome": "1400000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-127000", "reportedCurrency": "USD", "netInterestIncome": "-2482000", "nonInterestIncome": "None", "operatingExpenses": "15714000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3382000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "76215000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4064000", "sellingGeneralAndAdministrative": "12332000", "netIncomeFromContinuingOperations": "-955000" }, "balance": { "goodwill": "None", "inventory": "14614000", "commonStock": "474000", "currentDebt": "None", "investments": "None", "totalAssets": "290415000", "longTermDebt": "37410000", "shortTermDebt": "29534000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "6798000", "reportedCurrency": "USD", "retainedEarnings": "-132829000", "totalLiabilities": "233595000", "otherCurrentAssets": "16732000", "totalCurrentAssets": "120667000", "currentLongTermDebt": "28863000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "70959000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "169748000", "currentAccountsPayable": "18976000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "75850000", "totalShareholderEquity": "51462000", "capitalLeaseObligations": "9577000", "otherCurrentLiabilities": "32327000", "totalCurrentLiabilities": "133924000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "99671000", "cashAndShortTermInvestments": "18362000", "commonStockSharesOutstanding": "47394969", "intangibleAssetsExcludingGoodwill": "6798000", "cashAndCashEquivalentsAtCarryingValue": "18362000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1897000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "944000", "operatingCashflow": "9347000", "capitalExpenditures": "1171000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9839000", "cashflowFromInvestment": "-1148000", "stockBasedCompensation": "2016000", "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": "4064000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:48.956993+00:00", "is_restated": false, "income_statement": { "revenue": 79636000, "cost_of_revenue": 66656000, "gross_profit": 12980000, "ebit": -2201000, "ebitda": 2864000, "pretax_income": -4591000, "tax_provision": 41000, "net_income": -5729000, "net_income_to_common": -5729000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20002000, "total_current_assets": 141430000, "total_assets": 312281000, "short_term_debt": 36929000, "long_term_debt": 35665000, "total_debt": 72594000, "total_liabilities": 252880000, "total_equity": 51343000, "shares_outstanding": 47098519, "goodwill_and_intangibles": 6320000 }, "cash_flow": { "operating_cash_flow": -3924000, "capital_expenditure": 1259000, "free_cash_flow": -2665000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170510, "ticker_id": 8245, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:48.956993+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2201000", "ebitda": "2864000", "netIncome": "-5729000", "grossProfit": "12980000", "depreciation": "None", "totalRevenue": "79636000", "costOfRevenue": "66656000", "interestIncome": "None", "incomeBeforeTax": "-4591000", "interestExpense": "2390000", "operatingIncome": "-2201000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "41000", "reportedCurrency": "USD", "netInterestIncome": "-2390000", "nonInterestIncome": "None", "operatingExpenses": "15181000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4012000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "66656000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5065000", "sellingGeneralAndAdministrative": "11169000", "netIncomeFromContinuingOperations": "-4632000" }, "balance": { "goodwill": "None", "inventory": "15558000", "commonStock": "473000", "currentDebt": "None", "investments": "None", "totalAssets": "312281000", "longTermDebt": "35665000", "shortTermDebt": "36929000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "6320000", "reportedCurrency": "USD", "retainedEarnings": "-130932000", "totalLiabilities": "252880000", "otherCurrentAssets": "22971000", "totalCurrentAssets": "141430000", "currentLongTermDebt": "36243000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "82899000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "170851000", "currentAccountsPayable": "25919000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "81798000", "totalShareholderEquity": "51343000", "capitalLeaseObligations": "9890000", "otherCurrentLiabilities": "29826000", "totalCurrentLiabilities": "148783000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "104097000", "cashAndShortTermInvestments": "20002000", "commonStockSharesOutstanding": "47098519", "intangibleAssetsExcludingGoodwill": "6320000", "cashAndCashEquivalentsAtCarryingValue": "20002000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5729000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-217000", "operatingCashflow": "-3924000", "capitalExpenditures": "1259000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7614000", "cashflowFromInvestment": "-2069999", "stockBasedCompensation": "2072000", "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": "5065000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 79636000, "cost_of_revenue": 66656000, "gross_profit": 12980000, "research_and_development": 4012000, "selling_general_admin": 11169000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2201000, "depreciation_amortisation": 5065000, "ebitda": 2864000, "interest_expense": 2390000, "interest_income": null, "other_non_operating": null, "pretax_income": -4591000, "tax_provision": 41000, "effective_tax_rate": null, "net_income": -5729000, "net_income_continuing_ops": -4632000, "net_income_to_common": -5729000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20002000, "short_term_investments": null, "net_receivables": 82899000, "inventory": 15558000, "other_current_assets": null, "total_current_assets": 141430000, "net_ppe": null, "goodwill": null, "intangible_assets": 6320000, "goodwill_and_intangibles": 6320000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 170851000, "total_assets": 312281000, "short_term_debt": 36929000, "accounts_payable": 25919000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 148783000, "long_term_debt": 35665000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 104097000, "total_liabilities": 252880000, "total_debt": 72594000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -130932000, "total_equity": 51343000, "shares_outstanding": 47098519, "operating_cash_flow": -3924000, "stock_based_compensation": 2072000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1259000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2069999, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7614000, "free_cash_flow": -2665000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2201000", "ebitda": "2864000", "netIncome": "-5729000", "grossProfit": "12980000", "depreciation": "None", "totalRevenue": "79636000", "costOfRevenue": "66656000", "interestIncome": "None", "incomeBeforeTax": "-4591000", "interestExpense": "2390000", "operatingIncome": "-2201000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "41000", "reportedCurrency": "USD", "netInterestIncome": "-2390000", "nonInterestIncome": "None", "operatingExpenses": "15181000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4012000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "66656000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5065000", "sellingGeneralAndAdministrative": "11169000", "netIncomeFromContinuingOperations": "-4632000" }, "balance": { "goodwill": "None", "inventory": "15558000", "commonStock": "473000", "currentDebt": "None", "investments": "None", "totalAssets": "312281000", "longTermDebt": "35665000", "shortTermDebt": "36929000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "6320000", "reportedCurrency": "USD", "retainedEarnings": "-130932000", "totalLiabilities": "252880000", "otherCurrentAssets": "22971000", "totalCurrentAssets": "141430000", "currentLongTermDebt": "36243000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "82899000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "170851000", "currentAccountsPayable": "25919000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "81798000", "totalShareholderEquity": "51343000", "capitalLeaseObligations": "9890000", "otherCurrentLiabilities": "29826000", "totalCurrentLiabilities": "148783000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "104097000", "cashAndShortTermInvestments": "20002000", "commonStockSharesOutstanding": "47098519", "intangibleAssetsExcludingGoodwill": "6320000", "cashAndCashEquivalentsAtCarryingValue": "20002000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5729000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-217000", "operatingCashflow": "-3924000", "capitalExpenditures": "1259000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7614000", "cashflowFromInvestment": "-2069999", "stockBasedCompensation": "2072000", "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": "5065000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:48.956993+00:00", "is_restated": false, "income_statement": { "revenue": 79153000, "cost_of_revenue": 67143000, "gross_profit": 12010000, "ebit": -5953000, "ebitda": 1326000, "pretax_income": -8851000, "tax_provision": -450000, "net_income": -10325000, "net_income_to_common": -10325000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18382000, "total_current_assets": 146375000, "total_assets": 316756000, "short_term_debt": 27434000, "long_term_debt": 36098000, "total_debt": 63532000, "total_liabilities": 256055000, "total_equity": 53740000, "shares_outstanding": 47020395, "goodwill_and_intangibles": 5672000 }, "cash_flow": { "operating_cash_flow": 31743000, "capital_expenditure": 6013000, "free_cash_flow": 37756000, "dividends_paid": 30000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170511, "ticker_id": 8245, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:48.956993+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5953000", "ebitda": "1326000", "netIncome": "-10325000", "grossProfit": "12010000", "depreciation": "None", "totalRevenue": "79153000", "costOfRevenue": "67143000", "interestIncome": "None", "incomeBeforeTax": "-8851000", "interestExpense": "2898000", "operatingIncome": "-5953000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-450000", "reportedCurrency": "USD", "netInterestIncome": "-2898000", "nonInterestIncome": "None", "operatingExpenses": "17963000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2873000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67143000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7279000", "sellingGeneralAndAdministrative": "4841000", "netIncomeFromContinuingOperations": "-8401000" }, "balance": { "goodwill": "None", "inventory": "15341000", "commonStock": "470000", "currentDebt": "None", "investments": "None", "totalAssets": "316756000", "longTermDebt": "36098000", "shortTermDebt": "27434000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "5672000", "reportedCurrency": "USD", "retainedEarnings": "-125203000", "totalLiabilities": "256055000", "otherCurrentAssets": "16853000", "totalCurrentAssets": "146375000", "currentLongTermDebt": "26741000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "95799000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "170381000", "currentAccountsPayable": "19614000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "72859000", "totalShareholderEquity": "53740000", "capitalLeaseObligations": "10020000", "otherCurrentLiabilities": "47598000", "totalCurrentLiabilities": "144197000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "111858000", "cashAndShortTermInvestments": "18382000", "commonStockSharesOutstanding": "47020395", "intangibleAssetsExcludingGoodwill": "5672000", "cashAndCashEquivalentsAtCarryingValue": "18382000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8401000", "profitLoss": "None", "dividendPayout": "30000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1307000", "operatingCashflow": "31743000", "capitalExpenditures": "6013000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24694000", "cashflowFromInvestment": "-6013000", "stockBasedCompensation": "1187000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1245000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7279000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 79153000, "cost_of_revenue": 67143000, "gross_profit": 12010000, "research_and_development": 2873000, "selling_general_admin": 4841000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5953000, "depreciation_amortisation": 7279000, "ebitda": 1326000, "interest_expense": 2898000, "interest_income": null, "other_non_operating": null, "pretax_income": -8851000, "tax_provision": -450000, "effective_tax_rate": null, "net_income": -10325000, "net_income_continuing_ops": -8401000, "net_income_to_common": -10325000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18382000, "short_term_investments": null, "net_receivables": 95799000, "inventory": 15341000, "other_current_assets": null, "total_current_assets": 146375000, "net_ppe": null, "goodwill": null, "intangible_assets": 5672000, "goodwill_and_intangibles": 5672000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 170381000, "total_assets": 316756000, "short_term_debt": 27434000, "accounts_payable": 19614000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 144197000, "long_term_debt": 36098000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 111858000, "total_liabilities": 256055000, "total_debt": 63532000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -125203000, "total_equity": 53740000, "shares_outstanding": 47020395, "operating_cash_flow": 31743000, "stock_based_compensation": 1187000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6013000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6013000, "dividends_paid": 30000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24694000, "free_cash_flow": 37756000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5953000", "ebitda": "1326000", "netIncome": "-10325000", "grossProfit": "12010000", "depreciation": "None", "totalRevenue": "79153000", "costOfRevenue": "67143000", "interestIncome": "None", "incomeBeforeTax": "-8851000", "interestExpense": "2898000", "operatingIncome": "-5953000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-450000", "reportedCurrency": "USD", "netInterestIncome": "-2898000", "nonInterestIncome": "None", "operatingExpenses": "17963000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2873000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67143000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7279000", "sellingGeneralAndAdministrative": "4841000", "netIncomeFromContinuingOperations": "-8401000" }, "balance": { "goodwill": "None", "inventory": "15341000", "commonStock": "470000", "currentDebt": "None", "investments": "None", "totalAssets": "316756000", "longTermDebt": "36098000", "shortTermDebt": "27434000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "5672000", "reportedCurrency": "USD", "retainedEarnings": "-125203000", "totalLiabilities": "256055000", "otherCurrentAssets": "16853000", "totalCurrentAssets": "146375000", "currentLongTermDebt": "26741000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "95799000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "170381000", "currentAccountsPayable": "19614000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "72859000", "totalShareholderEquity": "53740000", "capitalLeaseObligations": "10020000", "otherCurrentLiabilities": "47598000", "totalCurrentLiabilities": "144197000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "111858000", "cashAndShortTermInvestments": "18382000", "commonStockSharesOutstanding": "47020395", "intangibleAssetsExcludingGoodwill": "5672000", "cashAndCashEquivalentsAtCarryingValue": "18382000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8401000", "profitLoss": "None", "dividendPayout": "30000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1307000", "operatingCashflow": "31743000", "capitalExpenditures": "6013000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24694000", "cashflowFromInvestment": "-6013000", "stockBasedCompensation": "1187000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1245000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7279000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:48.956993+00:00", "is_restated": false, "income_statement": { "revenue": 71624000, "cost_of_revenue": 57477000, "gross_profit": 14147000, "ebit": -4191000, "ebitda": 2901000, "pretax_income": -6698000, "tax_provision": -96000, "net_income": -7568000, "net_income_to_common": -7568000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17346000, "total_current_assets": 123995000, "total_assets": 299709000, "short_term_debt": 50176000, "long_term_debt": 37729000, "total_debt": 87905000, "total_liabilities": 231879000, "total_equity": 62878000, "shares_outstanding": 46445309, "goodwill_and_intangibles": 4843000 }, "cash_flow": { "operating_cash_flow": -3654000, "capital_expenditure": 1256000, "free_cash_flow": -2398000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170513, "ticker_id": 8245, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:48.956993+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4191000", "ebitda": "2901000", "netIncome": "-7568000", "grossProfit": "14147000", "depreciation": "None", "totalRevenue": "71624000", "costOfRevenue": "57477000", "interestIncome": "None", "incomeBeforeTax": "-6698000", "interestExpense": "2507000", "operatingIncome": "-4191000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-96000", "reportedCurrency": "USD", "netInterestIncome": "-2507000", "nonInterestIncome": "None", "operatingExpenses": "18338000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2233000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57477000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7092000", "sellingGeneralAndAdministrative": "16105000", "netIncomeFromContinuingOperations": "-6602000" }, "balance": { "goodwill": "None", "inventory": "16648000", "commonStock": "470000", "currentDebt": "None", "investments": "None", "totalAssets": "299709000", "longTermDebt": "37729000", "shortTermDebt": "50176000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "4843000", "reportedCurrency": "USD", "retainedEarnings": "-114878000", "totalLiabilities": "231879000", "otherCurrentAssets": "8654000", "totalCurrentAssets": "123995000", "currentLongTermDebt": "49494000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "81347000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "175714000", "currentAccountsPayable": "14378000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "97371000", "totalShareholderEquity": "62878000", "capitalLeaseObligations": "10148000", "otherCurrentLiabilities": "38699000", "totalCurrentLiabilities": "127927000", "otherNonCurrentLiabilities": "9466000", "totalNonCurrentLiabilities": "103952000", "cashAndShortTermInvestments": "17346000", "commonStockSharesOutstanding": "46445309", "intangibleAssetsExcludingGoodwill": "4843000", "cashAndCashEquivalentsAtCarryingValue": "17346000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6602000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-624000", "operatingCashflow": "-3654000", "capitalExpenditures": "1256000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6078000", "cashflowFromInvestment": "-1256000", "stockBasedCompensation": "1853000", "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": "7092000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 71624000, "cost_of_revenue": 57477000, "gross_profit": 14147000, "research_and_development": 2233000, "selling_general_admin": 16105000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4191000, "depreciation_amortisation": 7092000, "ebitda": 2901000, "interest_expense": 2507000, "interest_income": null, "other_non_operating": null, "pretax_income": -6698000, "tax_provision": -96000, "effective_tax_rate": null, "net_income": -7568000, "net_income_continuing_ops": -6602000, "net_income_to_common": -7568000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17346000, "short_term_investments": null, "net_receivables": 81347000, "inventory": 16648000, "other_current_assets": null, "total_current_assets": 123995000, "net_ppe": null, "goodwill": null, "intangible_assets": 4843000, "goodwill_and_intangibles": 4843000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 175714000, "total_assets": 299709000, "short_term_debt": 50176000, "accounts_payable": 14378000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 127927000, "long_term_debt": 37729000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 103952000, "total_liabilities": 231879000, "total_debt": 87905000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -114878000, "total_equity": 62878000, "shares_outstanding": 46445309, "operating_cash_flow": -3654000, "stock_based_compensation": 1853000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1256000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1256000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6078000, "free_cash_flow": -2398000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4191000", "ebitda": "2901000", "netIncome": "-7568000", "grossProfit": "14147000", "depreciation": "None", "totalRevenue": "71624000", "costOfRevenue": "57477000", "interestIncome": "None", "incomeBeforeTax": "-6698000", "interestExpense": "2507000", "operatingIncome": "-4191000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-96000", "reportedCurrency": "USD", "netInterestIncome": "-2507000", "nonInterestIncome": "None", "operatingExpenses": "18338000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2233000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57477000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7092000", "sellingGeneralAndAdministrative": "16105000", "netIncomeFromContinuingOperations": "-6602000" }, "balance": { "goodwill": "None", "inventory": "16648000", "commonStock": "470000", "currentDebt": "None", "investments": "None", "totalAssets": "299709000", "longTermDebt": "37729000", "shortTermDebt": "50176000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "4843000", "reportedCurrency": "USD", "retainedEarnings": "-114878000", "totalLiabilities": "231879000", "otherCurrentAssets": "8654000", "totalCurrentAssets": "123995000", "currentLongTermDebt": "49494000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "81347000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "175714000", "currentAccountsPayable": "14378000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "97371000", "totalShareholderEquity": "62878000", "capitalLeaseObligations": "10148000", "otherCurrentLiabilities": "38699000", "totalCurrentLiabilities": "127927000", "otherNonCurrentLiabilities": "9466000", "totalNonCurrentLiabilities": "103952000", "cashAndShortTermInvestments": "17346000", "commonStockSharesOutstanding": "46445309", "intangibleAssetsExcludingGoodwill": "4843000", "cashAndCashEquivalentsAtCarryingValue": "17346000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6602000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-624000", "operatingCashflow": "-3654000", "capitalExpenditures": "1256000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6078000", "cashflowFromInvestment": "-1256000", "stockBasedCompensation": "1853000", "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": "7092000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:48.956993+00:00", "is_restated": false, "income_statement": { "revenue": 69811000, "cost_of_revenue": 53144000, "gross_profit": 16667000, "ebit": -3549000, "ebitda": 3658000, "pretax_income": -6499000, "tax_provision": 25000, "net_income": -8590000, "net_income_to_common": -8590000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16178000, "total_current_assets": 118463000, "total_assets": 298736000, "short_term_debt": 56870000, "long_term_debt": 34778000, "total_debt": 91648000, "total_liabilities": 235854000, "total_equity": 59323000, "shares_outstanding": 44743269, "goodwill_and_intangibles": 5216000 }, "cash_flow": { "operating_cash_flow": -6922000, "capital_expenditure": 156000, "free_cash_flow": -6766000, "dividends_paid": 83000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170514, "ticker_id": 8245, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:28:48.956993+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3549000", "ebitda": "3658000", "netIncome": "-8590000", "grossProfit": "16667000", "depreciation": "None", "totalRevenue": "69811000", "costOfRevenue": "53144000", "interestIncome": "None", "incomeBeforeTax": "-6499000", "interestExpense": "2950000", "operatingIncome": "-3549000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "25000", "reportedCurrency": "USD", "netInterestIncome": "-2950000", "nonInterestIncome": "None", "operatingExpenses": "20216000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2396000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "53144000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7207000", "sellingGeneralAndAdministrative": "5171000", "netIncomeFromContinuingOperations": "-6524000" }, "balance": { "goodwill": "None", "inventory": "16024000", "commonStock": "454000", "currentDebt": "None", "investments": "None", "totalAssets": "298736000", "longTermDebt": "34778000", "shortTermDebt": "56870000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "5216000", "reportedCurrency": "USD", "retainedEarnings": "-107310000", "totalLiabilities": "235854000", "otherCurrentAssets": "9069000", "totalCurrentAssets": "118463000", "currentLongTermDebt": "56197000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "77192000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "180273000", "currentAccountsPayable": "14182000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "169659000", "shortLongTermDebtTotal": "101249000", "totalShareholderEquity": "59323000", "capitalLeaseObligations": "10274000", "otherCurrentLiabilities": "31439000", "totalCurrentLiabilities": "130434000", "otherNonCurrentLiabilities": "9601000", "totalNonCurrentLiabilities": "105420000", "cashAndShortTermInvestments": "16178000", "commonStockSharesOutstanding": "44743269", "intangibleAssetsExcludingGoodwill": "5216000", "cashAndCashEquivalentsAtCarryingValue": "16178000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6524000", "profitLoss": "None", "dividendPayout": "83000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1658000", "operatingCashflow": "-6922000", "capitalExpenditures": "156000", "changeInReceivables": "-10550000", "changeInExchangeRate": "None", "cashflowFromFinancing": "9416000", "cashflowFromInvestment": "-156000", "stockBasedCompensation": "1967000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2338000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7207000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 69811000, "cost_of_revenue": 53144000, "gross_profit": 16667000, "research_and_development": 2396000, "selling_general_admin": 5171000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3549000, "depreciation_amortisation": 7207000, "ebitda": 3658000, "interest_expense": 2950000, "interest_income": null, "other_non_operating": null, "pretax_income": -6499000, "tax_provision": 25000, "effective_tax_rate": null, "net_income": -8590000, "net_income_continuing_ops": -6524000, "net_income_to_common": -8590000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16178000, "short_term_investments": null, "net_receivables": 77192000, "inventory": 16024000, "other_current_assets": null, "total_current_assets": 118463000, "net_ppe": null, "goodwill": null, "intangible_assets": 5216000, "goodwill_and_intangibles": 5216000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 180273000, "total_assets": 298736000, "short_term_debt": 56870000, "accounts_payable": 14182000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 130434000, "long_term_debt": 34778000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 105420000, "total_liabilities": 235854000, "total_debt": 91648000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -107310000, "total_equity": 59323000, "shares_outstanding": 44743269, "operating_cash_flow": -6922000, "stock_based_compensation": 1967000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 156000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -156000, "dividends_paid": 83000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9416000, "free_cash_flow": -6766000, "net_change_in_cash": 2338000 }, "raw_data": { "income": { "ebit": "-3549000", "ebitda": "3658000", "netIncome": "-8590000", "grossProfit": "16667000", "depreciation": "None", "totalRevenue": "69811000", "costOfRevenue": "53144000", "interestIncome": "None", "incomeBeforeTax": "-6499000", "interestExpense": "2950000", "operatingIncome": "-3549000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "25000", "reportedCurrency": "USD", "netInterestIncome": "-2950000", "nonInterestIncome": "None", "operatingExpenses": "20216000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2396000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "53144000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7207000", "sellingGeneralAndAdministrative": "5171000", "netIncomeFromContinuingOperations": "-6524000" }, "balance": { "goodwill": "None", "inventory": "16024000", "commonStock": "454000", "currentDebt": "None", "investments": "None", "totalAssets": "298736000", "longTermDebt": "34778000", "shortTermDebt": "56870000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "5216000", "reportedCurrency": "USD", "retainedEarnings": "-107310000", "totalLiabilities": "235854000", "otherCurrentAssets": "9069000", "totalCurrentAssets": "118463000", "currentLongTermDebt": "56197000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "77192000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "180273000", "currentAccountsPayable": "14182000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "169659000", "shortLongTermDebtTotal": "101249000", "totalShareholderEquity": "59323000", "capitalLeaseObligations": "10274000", "otherCurrentLiabilities": "31439000", "totalCurrentLiabilities": "130434000", "otherNonCurrentLiabilities": "9601000", "totalNonCurrentLiabilities": "105420000", "cashAndShortTermInvestments": "16178000", "commonStockSharesOutstanding": "44743269", "intangibleAssetsExcludingGoodwill": "5216000", "cashAndCashEquivalentsAtCarryingValue": "16178000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6524000", "profitLoss": "None", "dividendPayout": "83000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1658000", "operatingCashflow": "-6922000", "capitalExpenditures": "156000", "changeInReceivables": "-10550000", "changeInExchangeRate": "None", "cashflowFromFinancing": "9416000", "cashflowFromInvestment": "-156000", "stockBasedCompensation": "1967000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2338000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7207000", "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": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }