{ "ticker": { "uuid": "5a14a6e1-8a24-4c45-8d4a-a38c29e6aeca", "symbol": "LIND", "name": "Lindblad Expeditions Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Travel Services", "page_url": "https://sharemaestro.com/factors/ticker/5a14a6e1-8a24-4c45-8d4a-a38c29e6aeca/", "api_url": "https://sharemaestro.com/factors/api/tickers/5a14a6e1-8a24-4c45-8d4a-a38c29e6aeca/" }, "ticker_metadata": { "id": 6941, "uuid": "5a14a6e1-8a24-4c45-8d4a-a38c29e6aeca", "symbol": "LIND", "name": "Lindblad Expeditions Holdings Inc", "asset_type": "equity", "market_cap": 1487808000, "stock_exchange_id": 2, "industry": "Travel Services", "sector": "Consumer Cyclical", "description": "Lindblad Expeditions Holdings, Inc. offers adventure travel experiences and expedition cruises. The company is headquartered in New York, New York.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "5a14a6e1-8a24-4c45-8d4a-a38c29e6aeca", "symbol": "LIND", "name": "Lindblad Expeditions Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Travel Services", "page_url": "https://sharemaestro.com/factors/ticker/5a14a6e1-8a24-4c45-8d4a-a38c29e6aeca/", "api_url": "https://sharemaestro.com/factors/api/tickers/5a14a6e1-8a24-4c45-8d4a-a38c29e6aeca/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.47, "value": 0.47, "quality": 0.47, "momentum": 0.47, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 21.66, "market_cap": 1323708533.04, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0561, "shareholder_yield": 0, "roe": 0.1282, "piotroski_f_score": 6, "momentum_12_1": 0.9217, "volatility_252d": 0.5003 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:52.550792+00:00", "batch_id": "" }, "size": { "price_close": 21.66, "market_cap": 1323708533.04, "market_cap_usd": 1323708533.04, "enterprise_value": 1667332533.04, "shares_outstanding": 61113044, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.6561, "pcf_ratio": 10.6477, "pfcf_ratio": 7.9965, "ev_ebitda": 17.8389, "ev_ebit": 59.6755, "ev_sales": 2.086, "ev_fcf": 10.0724, "earnings_yield": null, "fcf_yield": 0.0993, "price_to_sales": 1.6561, "price_to_book": null, "price_to_cashflow": 10.6477, "ebitda_to_ev": 0.0561, "sales_yield": 0.4794 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.3589, "operating_margin": 0.035, "net_margin": -0.0305, "ebitda_margin": 0.1169, "fcf_margin": 0.2071, "roe": 0.1282, "roa": -0.0247, "roic": 0.1365, "roc_greenblatt": null, "asset_turnover": 0.8097, "cash_conversion": -6.7892, "accruals_ratio": -0.1506, "sbc_to_revenue": 0.0144, "piotroski_f_score": 6, "altman_z_score": 0.91, "earnings_stability_5y": 2.7464, "revenue_stability_5y": 0.5992, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2906, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -6.0171, "net_debt_to_ebitda": 3.6765, "debt_to_assets": 0.6733, "interest_coverage": 0.6324, "current_ratio": 0.8132, "quick_ratio": 0.8132, "net_debt": 343624000, "local_beta": 0.0017, "volatility_252d": 0.5003, "volatility_60d": 1.1643, "max_drawdown_12m": -0.2249, "risk_adjusted_momentum": 1.8421 }, "growth": { "revenue_growth_1y": 0.1915, "revenue_growth_3y_cagr": 0.223, "revenue_growth_5y_cagr": 0.5641, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.2056, "book_value_growth_1y": null, "revenue_growth": 0.1915, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0265, "price_return_3m": 0.2141, "price_return_6m": 0.7638, "price_return_9m": 0.4775, "price_return_12m": 0.9727, "price_return_12m_ex1m": 0.9217, "momentum_6m": 0.7638, "momentum_12m": 0.9727, "momentum_12_1": 0.9217, "distance_from_52w_high": -0.0562, "distance_from_52w_low": 1.0434, "relative_strength": 0.8147 }, "raw_ttm": { "revenue_ttm": 799311000, "gross_profit_ttm": 286904000, "ebit_ttm": 27940000, "ebitda_ttm": 93466000, "net_income_ttm": -24382000, "eps_diluted_ttm": -0.399, "operating_cash_flow_ttm": 124319000, "capital_expenditure_ttm": 41216000, "fcf_ttm": 165535000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 44180000, "cash_and_equivalents": 321079000, "total_current_assets": 384752000, "total_current_liabilities": 473120000, "net_ppe": null, "total_assets": 987182000, "total_debt": 664703000, "total_equity": -190125000, "net_working_capital": -407961000, "book_value_per_share": -3.111, "retained_earnings": -408941000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -266764999, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 53, "quality_composite": 53, "momentum_composite": 53, "growth_composite": 53, "yield_composite": 53, "svqf_composite": 56, "vc1_composite": 53, "vc2_composite": 53, "vc3_composite": 53, "trending_value_composite": null, "overall_composite": 53, "quality_value_composite": 0.47, "os_score": 0.47, "value_percentile": 0.47, "quality_percentile": 0.47, "momentum_percentile": 0.47, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 70, "small_cap_core_rank": 56, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 1808, "ticker_id": 6941, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:52.550792+00:00", "batch_id": "", "os_score_delta": null, "price_close": 21.66, "market_cap": 1323708533.04, "market_cap_usd": 1323708533.04, "enterprise_value": 1667332533.04, "shares_outstanding": 61113044, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.65606195, "pcf_ratio": 10.64767681, "pfcf_ratio": 7.99654776, "ev_ebitda": 17.83892039, "ev_ebit": 59.67546647, "ev_sales": 2.0859622, "ev_fcf": 10.0723867, "earnings_yield": null, "fcf_yield": 0.09928134, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.35893914, "operating_margin": 0.03495511, "net_margin": -0.03050377, "ebitda_margin": 0.11693321, "fcf_margin": 0.20709711, "roe": 0.12824195, "roa": -0.02469859, "roic": 0.13651555, "roc_greenblatt": null, "asset_turnover": 0.8096896, "cash_conversion": -6.78922976, "accruals_ratio": -0.1506318, "sbc_to_revenue": 0.01436237, "debt_to_equity": -6.01714135, "net_debt_to_ebitda": 3.67645989, "debt_to_assets": 0.67333379, "interest_coverage": 0.63241286, "current_ratio": 0.81322286, "quick_ratio": 0.81322286, "net_debt": 343624000, "revenue_growth_1y": 0.19151832, "revenue_growth_3y_cagr": 0.22298886, "revenue_growth_5y_cagr": 0.56413404, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.20560067, "book_value_growth_1y": null, "piotroski_f_score": 6, "altman_z_score": 0.90996635, "earnings_stability_5y": 2.746387, "revenue_stability_5y": 0.599202, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02654028, "price_return_3m": 0.21412556, "price_return_6m": 0.76384365, "price_return_9m": 0.47748977, "price_return_12m": 0.9726776, "price_return_12m_ex1m": 0.92167577, "distance_from_52w_high": -0.05620915, "distance_from_52w_low": 1.04339623, "relative_strength": 0.81473655, "local_beta": 0.0017, "volatility_252d": 0.50034, "volatility_60d": 1.164344, "max_drawdown_12m": -0.22494005, "revenue_ttm": 799311000, "gross_profit_ttm": 286904000, "ebit_ttm": 27940000, "ebitda_ttm": 93466000, "net_income_ttm": -24382000, "eps_diluted_ttm": -0.39896556, "operating_cash_flow_ttm": 124319000, "capital_expenditure_ttm": 41216000, "fcf_ttm": 165535000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 44180000, "cash_and_equivalents": 321079000, "total_current_assets": 384752000, "total_current_liabilities": 473120000, "net_ppe": null, "total_assets": 987182000, "total_debt": 664703000, "total_equity": -190125000, "net_working_capital": -407961000, "book_value_per_share": -3.11103796, "retained_earnings": -408941000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -266764999, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 53, "quality_composite": 53, "momentum_composite": 53, "growth_composite": 53, "yield_composite": 53, "svqf_composite": 56, "vc1_composite": 53, "vc2_composite": 53, "vc3_composite": 53, "trending_value_composite": null, "overall_composite": 53, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 70, "small_cap_core_rank": 56, "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": 21.66, "os": 0.47, "value": 0.47, "quality": 0.47, "momentum": 0.47, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.1282, "momentum_12_1": 0.9217, "complete_fields": { "id": 1808, "ticker_id": 6941, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:52.550792+00:00", "batch_id": "", "os_score_delta": null, "price_close": 21.66, "market_cap": 1323708533.04, "market_cap_usd": 1323708533.04, "enterprise_value": 1667332533.04, "shares_outstanding": 61113044, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.65606195, "pcf_ratio": 10.64767681, "pfcf_ratio": 7.99654776, "ev_ebitda": 17.83892039, "ev_ebit": 59.67546647, "ev_sales": 2.0859622, "ev_fcf": 10.0723867, "earnings_yield": null, "fcf_yield": 0.09928134, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.35893914, "operating_margin": 0.03495511, "net_margin": -0.03050377, "ebitda_margin": 0.11693321, "fcf_margin": 0.20709711, "roe": 0.12824195, "roa": -0.02469859, "roic": 0.13651555, "roc_greenblatt": null, "asset_turnover": 0.8096896, "cash_conversion": -6.78922976, "accruals_ratio": -0.1506318, "sbc_to_revenue": 0.01436237, "debt_to_equity": -6.01714135, "net_debt_to_ebitda": 3.67645989, "debt_to_assets": 0.67333379, "interest_coverage": 0.63241286, "current_ratio": 0.81322286, "quick_ratio": 0.81322286, "net_debt": 343624000, "revenue_growth_1y": 0.19151832, "revenue_growth_3y_cagr": 0.22298886, "revenue_growth_5y_cagr": 0.56413404, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.20560067, "book_value_growth_1y": null, "piotroski_f_score": 6, "altman_z_score": 0.90996635, "earnings_stability_5y": 2.746387, "revenue_stability_5y": 0.599202, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02654028, "price_return_3m": 0.21412556, "price_return_6m": 0.76384365, "price_return_9m": 0.47748977, "price_return_12m": 0.9726776, "price_return_12m_ex1m": 0.92167577, "distance_from_52w_high": -0.05620915, "distance_from_52w_low": 1.04339623, "relative_strength": 0.81473655, "local_beta": 0.0017, "volatility_252d": 0.50034, "volatility_60d": 1.164344, "max_drawdown_12m": -0.22494005, "revenue_ttm": 799311000, "gross_profit_ttm": 286904000, "ebit_ttm": 27940000, "ebitda_ttm": 93466000, "net_income_ttm": -24382000, "eps_diluted_ttm": -0.39896556, "operating_cash_flow_ttm": 124319000, "capital_expenditure_ttm": 41216000, "fcf_ttm": 165535000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 44180000, "cash_and_equivalents": 321079000, "total_current_assets": 384752000, "total_current_liabilities": 473120000, "net_ppe": null, "total_assets": 987182000, "total_debt": 664703000, "total_equity": -190125000, "net_working_capital": -407961000, "book_value_per_share": -3.11103796, "retained_earnings": -408941000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -266764999, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 53, "quality_composite": 53, "momentum_composite": 53, "growth_composite": 53, "yield_composite": 53, "svqf_composite": 56, "vc1_composite": 53, "vc2_composite": 53, "vc3_composite": 53, "trending_value_composite": null, "overall_composite": 53, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 70, "small_cap_core_rank": 56, "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": "2026-06-06T21:50:24.298663+00:00", "is_restated": false, "income_statement": { "revenue": 771019000, "cost_of_revenue": 480840000, "gross_profit": 290179000, "ebit": 23481000, "ebitda": 86303000, "pretax_income": -21750000, "tax_provision": 2475000, "net_income": -29721000, "net_income_to_common": -29721000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 256692000, "total_current_assets": 367880000, "total_assets": 979958000, "short_term_debt": 1154000, "long_term_debt": 662671000, "total_debt": 663825000, "total_liabilities": 1133457000, "total_equity": -201447000, "shares_outstanding": 54970812, "goodwill_and_intangibles": 77208000 }, "cash_flow": { "operating_cash_flow": 113249000, "capital_expenditure": 47745000, "free_cash_flow": 160994000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111448, "ticker_id": 6941, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:50:24.298663+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23481000", "ebitda": "86303000", "netIncome": "-29721000", "grossProfit": "290179000", "depreciation": "None", "totalRevenue": "771019000", "costOfRevenue": "480840000", "interestIncome": "None", "incomeBeforeTax": "-21750000", "interestExpense": "45231000", "operatingIncome": "45487000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2475000", "reportedCurrency": "USD", "netInterestIncome": "-45231000", "nonInterestIncome": "None", "operatingExpenses": "244692000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "480840000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62822000", "sellingGeneralAndAdministrative": "129976000", "netIncomeFromContinuingOperations": "-24225000" }, "balance": { "goodwill": "60609000", "inventory": "None", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "979958000", "longTermDebt": "662671000", "shortTermDebt": "1154000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "16599000", "reportedCurrency": "USD", "retainedEarnings": "-411405000", "totalLiabilities": "1133457000", "otherCurrentAssets": "111188000", "totalCurrentAssets": "367880000", "currentLongTermDebt": "3000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "612078000", "currentAccountsPayable": "22227000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "663825000", "totalShareholderEquity": "-201447000", "capitalLeaseObligations": "1151000", "otherCurrentLiabilities": "76732000", "totalCurrentLiabilities": "461594000", "otherNonCurrentLiabilities": "6968000", "totalNonCurrentLiabilities": "671863000", "cashAndShortTermInvestments": "256692000", "commonStockSharesOutstanding": "54970812", "intangibleAssetsExcludingGoodwill": "16599000", "cashAndCashEquivalentsAtCarryingValue": "256692000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29721000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "113249000", "capitalExpenditures": "47745000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27898000", "cashflowFromInvestment": "-67267000", "stockBasedCompensation": "13461000", "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": "64556000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 771019000, "cost_of_revenue": 480840000, "gross_profit": 290179000, "research_and_development": null, "selling_general_admin": 129976000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23481000, "depreciation_amortisation": 62822000, "ebitda": 86303000, "interest_expense": 45231000, "interest_income": null, "other_non_operating": null, "pretax_income": -21750000, "tax_provision": 2475000, "effective_tax_rate": null, "net_income": -29721000, "net_income_continuing_ops": -24225000, "net_income_to_common": -29721000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 256692000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 367880000, "net_ppe": null, "goodwill": 60609000, "intangible_assets": 16599000, "goodwill_and_intangibles": 77208000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 612078000, "total_assets": 979958000, "short_term_debt": 1154000, "accounts_payable": 22227000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 461594000, "long_term_debt": 662671000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 671863000, "total_liabilities": 1133457000, "total_debt": 663825000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -411405000, "total_equity": -201447000, "shares_outstanding": 54970812, "operating_cash_flow": 113249000, "stock_based_compensation": 13461000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47745000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -67267000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 27898000, "free_cash_flow": 160994000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "23481000", "ebitda": "86303000", "netIncome": "-29721000", "grossProfit": "290179000", "depreciation": "None", "totalRevenue": "771019000", "costOfRevenue": "480840000", "interestIncome": "None", "incomeBeforeTax": "-21750000", "interestExpense": "45231000", "operatingIncome": "45487000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2475000", "reportedCurrency": "USD", "netInterestIncome": "-45231000", "nonInterestIncome": "None", "operatingExpenses": "244692000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "480840000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62822000", "sellingGeneralAndAdministrative": "129976000", "netIncomeFromContinuingOperations": "-24225000" }, "balance": { "goodwill": "60609000", "inventory": "None", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "979958000", "longTermDebt": "662671000", "shortTermDebt": "1154000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "16599000", "reportedCurrency": "USD", "retainedEarnings": "-411405000", "totalLiabilities": "1133457000", "otherCurrentAssets": "111188000", "totalCurrentAssets": "367880000", "currentLongTermDebt": "3000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "612078000", "currentAccountsPayable": "22227000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "663825000", "totalShareholderEquity": "-201447000", "capitalLeaseObligations": "1151000", "otherCurrentLiabilities": "76732000", "totalCurrentLiabilities": "461594000", "otherNonCurrentLiabilities": "6968000", "totalNonCurrentLiabilities": "671863000", "cashAndShortTermInvestments": "256692000", "commonStockSharesOutstanding": "54970812", "intangibleAssetsExcludingGoodwill": "16599000", "cashAndCashEquivalentsAtCarryingValue": "256692000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29721000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "113249000", "capitalExpenditures": "47745000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27898000", "cashflowFromInvestment": "-67267000", "stockBasedCompensation": "13461000", "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": "64556000", "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": "2026-06-06T21:50:24.298663+00:00", "is_restated": false, "income_statement": { "revenue": 644727000, "cost_of_revenue": 343673000, "gross_profit": 301054000, "ebit": 20647000, "ebitda": 74140000, "pretax_income": -25091000, "tax_provision": 3104000, "net_income": -31179000, "net_income_to_common": -31179000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 183941000, "total_current_assets": 278433000, "total_assets": 876905000, "short_term_debt": 1874000, "long_term_debt": 625425000, "total_debt": 627299000, "total_liabilities": 1022440000, "total_equity": -174959000, "shares_outstanding": 53817462, "goodwill_and_intangibles": 74954000 }, "cash_flow": { "operating_cash_flow": 92355000, "capital_expenditure": 33520000, "free_cash_flow": 125875000, "dividends_paid": 4641000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111453, "ticker_id": 6941, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:50:24.298663+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20647000", "ebitda": "74140000", "netIncome": "-31179000", "grossProfit": "301054000", "depreciation": "None", "totalRevenue": "644727000", "costOfRevenue": "343673000", "interestIncome": "None", "incomeBeforeTax": "-25091000", "interestExpense": "45738000", "operatingIncome": "21553000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3104000", "reportedCurrency": "USD", "netInterestIncome": "-45738000", "nonInterestIncome": "None", "operatingExpenses": "279501000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "343673000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53493000", "sellingGeneralAndAdministrative": "139921000", "netIncomeFromContinuingOperations": "-28195000" }, "balance": { "goodwill": "59031000", "inventory": "None", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "876905000", "longTermDebt": "625425000", "shortTermDebt": "1874000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "15923000", "reportedCurrency": "USD", "retainedEarnings": "-362881000", "totalLiabilities": "1022440000", "otherCurrentAssets": "94492000", "totalCurrentAssets": "278433000", "currentLongTermDebt": "29000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "598472000", "currentAccountsPayable": "13860000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "627299000", "totalShareholderEquity": "-174959000", "capitalLeaseObligations": "1845000", "otherCurrentLiabilities": "58054000", "totalCurrentLiabilities": "392454000", "otherNonCurrentLiabilities": "1024000", "totalNonCurrentLiabilities": "629986000", "cashAndShortTermInvestments": "183941000", "commonStockSharesOutstanding": "53817462", "intangibleAssetsExcludingGoodwill": "15923000", "cashAndCashEquivalentsAtCarryingValue": "183941000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28195000", "profitLoss": "None", "dividendPayout": "4641000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "92355000", "capitalExpenditures": "33520000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19765000", "cashflowFromInvestment": "-44079000", "stockBasedCompensation": "9833000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4641000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2974000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53455000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 644727000, "cost_of_revenue": 343673000, "gross_profit": 301054000, "research_and_development": null, "selling_general_admin": 139921000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20647000, "depreciation_amortisation": 53493000, "ebitda": 74140000, "interest_expense": 45738000, "interest_income": null, "other_non_operating": null, "pretax_income": -25091000, "tax_provision": 3104000, "effective_tax_rate": null, "net_income": -31179000, "net_income_continuing_ops": -28195000, "net_income_to_common": -31179000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 183941000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 278433000, "net_ppe": null, "goodwill": 59031000, "intangible_assets": 15923000, "goodwill_and_intangibles": 74954000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 598472000, "total_assets": 876905000, "short_term_debt": 1874000, "accounts_payable": 13860000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 392454000, "long_term_debt": 625425000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 629986000, "total_liabilities": 1022440000, "total_debt": 627299000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -362881000, "total_equity": -174959000, "shares_outstanding": 53817462, "operating_cash_flow": 92355000, "stock_based_compensation": 9833000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33520000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -44079000, "dividends_paid": 4641000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19765000, "free_cash_flow": 125875000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20647000", "ebitda": "74140000", "netIncome": "-31179000", "grossProfit": "301054000", "depreciation": "None", "totalRevenue": "644727000", "costOfRevenue": "343673000", "interestIncome": "None", "incomeBeforeTax": "-25091000", "interestExpense": "45738000", "operatingIncome": "21553000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3104000", "reportedCurrency": "USD", "netInterestIncome": "-45738000", "nonInterestIncome": "None", "operatingExpenses": "279501000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "343673000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53493000", "sellingGeneralAndAdministrative": "139921000", "netIncomeFromContinuingOperations": "-28195000" }, "balance": { "goodwill": "59031000", "inventory": "None", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "876905000", "longTermDebt": "625425000", "shortTermDebt": "1874000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "15923000", "reportedCurrency": "USD", "retainedEarnings": "-362881000", "totalLiabilities": "1022440000", "otherCurrentAssets": "94492000", "totalCurrentAssets": "278433000", "currentLongTermDebt": "29000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "598472000", "currentAccountsPayable": "13860000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "627299000", "totalShareholderEquity": "-174959000", "capitalLeaseObligations": "1845000", "otherCurrentLiabilities": "58054000", "totalCurrentLiabilities": "392454000", "otherNonCurrentLiabilities": "1024000", "totalNonCurrentLiabilities": "629986000", "cashAndShortTermInvestments": "183941000", "commonStockSharesOutstanding": "53817462", "intangibleAssetsExcludingGoodwill": "15923000", "cashAndCashEquivalentsAtCarryingValue": "183941000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28195000", "profitLoss": "None", "dividendPayout": "4641000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "92355000", "capitalExpenditures": "33520000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19765000", "cashflowFromInvestment": "-44079000", "stockBasedCompensation": "9833000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4641000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2974000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53455000", "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": "2026-06-06T21:50:24.298663+00:00", "is_restated": false, "income_statement": { "revenue": 569543000, "cost_of_revenue": 322376000, "gross_profit": 247167000, "ebit": 7284000, "ebitda": 54795000, "pretax_income": -37730000, "tax_provision": 3146000, "net_income": -45610000, "net_income_to_common": -45610000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 156845000, "total_current_assets": 244502000, "total_assets": 831297000, "short_term_debt": 1970000, "long_term_debt": 621778000, "total_debt": 623748000, "total_liabilities": 945063000, "total_equity": -151550000, "shares_outstanding": 53256513, "goodwill_and_intangibles": 51429000 }, "cash_flow": { "operating_cash_flow": 25441000, "capital_expenditure": 29963000, "free_cash_flow": 55404000, "dividends_paid": 4671000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111458, "ticker_id": 6941, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:50:24.298663+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7284000", "ebitda": "54795000", "netIncome": "-45610000", "grossProfit": "247167000", "depreciation": "None", "totalRevenue": "569543000", "costOfRevenue": "322376000", "interestIncome": "None", "incomeBeforeTax": "-37730000", "interestExpense": "45014000", "operatingIncome": "10599000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3146000", "reportedCurrency": "USD", "netInterestIncome": "-44588000", "nonInterestIncome": "None", "operatingExpenses": "236568000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "322376000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47511000", "sellingGeneralAndAdministrative": "118431000", "netIncomeFromContinuingOperations": "-46420000" }, "balance": { "goodwill": "42017000", "inventory": "5438000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "831297000", "longTermDebt": "621778000", "shortTermDebt": "1970000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "9412000", "reportedCurrency": "USD", "retainedEarnings": "-322208000", "totalLiabilities": "945063000", "otherCurrentAssets": "82219000", "totalCurrentAssets": "244502000", "currentLongTermDebt": "47000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "586795000", "currentAccountsPayable": "16154000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "623748000", "totalShareholderEquity": "-151550000", "capitalLeaseObligations": "1923000", "otherCurrentLiabilities": "48901000", "totalCurrentLiabilities": "319224000", "otherNonCurrentLiabilities": "1943000", "totalNonCurrentLiabilities": "625839000", "cashAndShortTermInvestments": "156845000", "commonStockSharesOutstanding": "53256513", "intangibleAssetsExcludingGoodwill": "9412000", "cashAndCashEquivalentsAtCarryingValue": "156845000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-45610000", "profitLoss": "None", "dividendPayout": "4671000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2133000", "operatingCashflow": "25441000", "capitalExpenditures": "29963000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "60679000", "cashflowFromInvestment": "-14800000", "stockBasedCompensation": "13886000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4671000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1128000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54750000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 569543000, "cost_of_revenue": 322376000, "gross_profit": 247167000, "research_and_development": null, "selling_general_admin": 118431000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7284000, "depreciation_amortisation": 47511000, "ebitda": 54795000, "interest_expense": 45014000, "interest_income": null, "other_non_operating": null, "pretax_income": -37730000, "tax_provision": 3146000, "effective_tax_rate": null, "net_income": -45610000, "net_income_continuing_ops": -46420000, "net_income_to_common": -45610000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 156845000, "short_term_investments": 0, "net_receivables": null, "inventory": 5438000, "other_current_assets": null, "total_current_assets": 244502000, "net_ppe": null, "goodwill": 42017000, "intangible_assets": 9412000, "goodwill_and_intangibles": 51429000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 586795000, "total_assets": 831297000, "short_term_debt": 1970000, "accounts_payable": 16154000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 319224000, "long_term_debt": 621778000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 625839000, "total_liabilities": 945063000, "total_debt": 623748000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -322208000, "total_equity": -151550000, "shares_outstanding": 53256513, "operating_cash_flow": 25441000, "stock_based_compensation": 13886000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29963000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14800000, "dividends_paid": 4671000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 60679000, "free_cash_flow": 55404000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7284000", "ebitda": "54795000", "netIncome": "-45610000", "grossProfit": "247167000", "depreciation": "None", "totalRevenue": "569543000", "costOfRevenue": "322376000", "interestIncome": "None", "incomeBeforeTax": "-37730000", "interestExpense": "45014000", "operatingIncome": "10599000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3146000", "reportedCurrency": "USD", "netInterestIncome": "-44588000", "nonInterestIncome": "None", "operatingExpenses": "236568000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "322376000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47511000", "sellingGeneralAndAdministrative": "118431000", "netIncomeFromContinuingOperations": "-46420000" }, "balance": { "goodwill": "42017000", "inventory": "5438000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "831297000", "longTermDebt": "621778000", "shortTermDebt": "1970000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "9412000", "reportedCurrency": "USD", "retainedEarnings": "-322208000", "totalLiabilities": "945063000", "otherCurrentAssets": "82219000", "totalCurrentAssets": "244502000", "currentLongTermDebt": "47000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "586795000", "currentAccountsPayable": "16154000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "623748000", "totalShareholderEquity": "-151550000", "capitalLeaseObligations": "1923000", "otherCurrentLiabilities": "48901000", "totalCurrentLiabilities": "319224000", "otherNonCurrentLiabilities": "1943000", "totalNonCurrentLiabilities": "625839000", "cashAndShortTermInvestments": "156845000", "commonStockSharesOutstanding": "53256513", "intangibleAssetsExcludingGoodwill": "9412000", "cashAndCashEquivalentsAtCarryingValue": "156845000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-45610000", "profitLoss": "None", "dividendPayout": "4671000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2133000", "operatingCashflow": "25441000", "capitalExpenditures": "29963000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "60679000", "cashflowFromInvestment": "-14800000", "stockBasedCompensation": "13886000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4671000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1128000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54750000", "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": "2026-06-06T21:50:24.298663+00:00", "is_restated": false, "income_statement": { "revenue": 421500000, "cost_of_revenue": 283217000, "gross_profit": 138283000, "ebit": -64589000, "ebitda": -19939000, "pretax_income": -102084000, "tax_provision": 6076000, "net_income": -111381000, "net_income_to_common": -111381000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 87177000, "total_current_assets": 183319000, "total_assets": 787975000, "short_term_debt": 25000000, "long_term_debt": 529452000, "total_debt": 554452000, "total_liabilities": 873621000, "total_equity": -113532000, "shares_outstanding": 52018987, "goodwill_and_intangibles": 53236000 }, "cash_flow": { "operating_cash_flow": -2203000, "capital_expenditure": 38205000, "free_cash_flow": 36002000, "dividends_paid": 4671000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111463, "ticker_id": 6941, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:50:24.298663+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-64589000", "ebitda": "-19939000", "netIncome": "-111381000", "grossProfit": "138283000", "depreciation": "None", "totalRevenue": "421500000", "costOfRevenue": "283217000", "interestIncome": "None", "incomeBeforeTax": "-102084000", "interestExpense": "37495000", "operatingIncome": "-63046000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "6076000", "reportedCurrency": "USD", "netInterestIncome": "-37495000", "nonInterestIncome": "None", "operatingExpenses": "201329000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1543000", "costofGoodsAndServicesSold": "283217000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44650000", "sellingGeneralAndAdministrative": "96291000", "netIncomeFromContinuingOperations": "-108160000" }, "balance": { "goodwill": "42017000", "inventory": "11926000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "787975000", "longTermDebt": "529452000", "shortTermDebt": "25000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "11219000", "reportedCurrency": "USD", "retainedEarnings": "-266530000", "totalLiabilities": "873621000", "otherCurrentAssets": "70625000", "totalCurrentAssets": "183319000", "currentLongTermDebt": "23337000", "longTermInvestments": "None", "shortTermInvestments": "13591000", "currentNetReceivables": "28847000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "604656000", "currentAccountsPayable": "16601000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "539406000", "shortLongTermDebtTotal": "557413000", "totalShareholderEquity": "-113532000", "capitalLeaseObligations": "4624000", "otherCurrentLiabilities": "54418000", "totalCurrentLiabilities": "341120000", "otherNonCurrentLiabilities": "88000", "totalNonCurrentLiabilities": "532501000", "cashAndShortTermInvestments": "87177000", "commonStockSharesOutstanding": "52018987", "intangibleAssetsExcludingGoodwill": "11219000", "cashAndCashEquivalentsAtCarryingValue": "87177000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-108160000", "profitLoss": "None", "dividendPayout": "4671000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-1373000", "operatingCashflow": "-2203000", "capitalExpenditures": "38205000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4871000", "cashflowFromInvestment": "-49595000", "stockBasedCompensation": "6992000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4671000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-56669000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1056000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44042000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 421500000, "cost_of_revenue": 283217000, "gross_profit": 138283000, "research_and_development": null, "selling_general_admin": 96291000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -64589000, "depreciation_amortisation": 44650000, "ebitda": -19939000, "interest_expense": 37495000, "interest_income": null, "other_non_operating": null, "pretax_income": -102084000, "tax_provision": 6076000, "effective_tax_rate": null, "net_income": -111381000, "net_income_continuing_ops": -108160000, "net_income_to_common": -111381000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 87177000, "short_term_investments": 13591000, "net_receivables": 28847000, "inventory": 11926000, "other_current_assets": null, "total_current_assets": 183319000, "net_ppe": null, "goodwill": 42017000, "intangible_assets": 11219000, "goodwill_and_intangibles": 53236000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 604656000, "total_assets": 787975000, "short_term_debt": 25000000, "accounts_payable": 16601000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 341120000, "long_term_debt": 529452000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 532501000, "total_liabilities": 873621000, "total_debt": 554452000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -266530000, "total_equity": -113532000, "shares_outstanding": 52018987, "operating_cash_flow": -2203000, "stock_based_compensation": 6992000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38205000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -49595000, "dividends_paid": 4671000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4871000, "free_cash_flow": 36002000, "net_change_in_cash": -56669000 }, "raw_data": { "income": { "ebit": "-64589000", "ebitda": "-19939000", "netIncome": "-111381000", "grossProfit": "138283000", "depreciation": "None", "totalRevenue": "421500000", "costOfRevenue": "283217000", "interestIncome": "None", "incomeBeforeTax": "-102084000", "interestExpense": "37495000", "operatingIncome": "-63046000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "6076000", "reportedCurrency": "USD", "netInterestIncome": "-37495000", "nonInterestIncome": "None", "operatingExpenses": "201329000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1543000", "costofGoodsAndServicesSold": "283217000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44650000", "sellingGeneralAndAdministrative": "96291000", "netIncomeFromContinuingOperations": "-108160000" }, "balance": { "goodwill": "42017000", "inventory": "11926000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "787975000", "longTermDebt": "529452000", "shortTermDebt": "25000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "11219000", "reportedCurrency": "USD", "retainedEarnings": "-266530000", "totalLiabilities": "873621000", "otherCurrentAssets": "70625000", "totalCurrentAssets": "183319000", "currentLongTermDebt": "23337000", "longTermInvestments": "None", "shortTermInvestments": "13591000", "currentNetReceivables": "28847000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "604656000", "currentAccountsPayable": "16601000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "539406000", "shortLongTermDebtTotal": "557413000", "totalShareholderEquity": "-113532000", "capitalLeaseObligations": "4624000", "otherCurrentLiabilities": "54418000", "totalCurrentLiabilities": "341120000", "otherNonCurrentLiabilities": "88000", "totalNonCurrentLiabilities": "532501000", "cashAndShortTermInvestments": "87177000", "commonStockSharesOutstanding": "52018987", "intangibleAssetsExcludingGoodwill": "11219000", "cashAndCashEquivalentsAtCarryingValue": "87177000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-108160000", "profitLoss": "None", "dividendPayout": "4671000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-1373000", "operatingCashflow": "-2203000", "capitalExpenditures": "38205000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4871000", "cashflowFromInvestment": "-49595000", "stockBasedCompensation": "6992000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4671000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-56669000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1056000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44042000", "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": "2026-06-06T21:50:24.298663+00:00", "is_restated": false, "income_statement": { "revenue": 147107000, "cost_of_revenue": 124484000, "gross_profit": 22623000, "ebit": -96609000, "ebitda": -57084000, "pretax_income": -121187000, "tax_provision": -2019000, "net_income": -119206000, "net_income_to_common": -119206000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 150753000, "total_current_assets": 210340000, "total_assets": 827491000, "short_term_debt": 27614000, "long_term_debt": 518658000, "total_debt": 546272000, "total_liabilities": 811547000, "total_equity": 5318000, "shares_outstanding": 50109426, "goodwill_and_intangibles": 55252000 }, "cash_flow": { "operating_cash_flow": 32495000, "capital_expenditure": 96688000, "free_cash_flow": 129183000, "dividends_paid": 1706000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111468, "ticker_id": 6941, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:50:24.298663+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-96609000", "ebitda": "-57084000", "netIncome": "-119206000", "grossProfit": "22623000", "depreciation": "None", "totalRevenue": "147107000", "costOfRevenue": "124484000", "interestIncome": "None", "incomeBeforeTax": "-121187000", "interestExpense": "24578000", "operatingIncome": "-110831000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-2019000", "reportedCurrency": "USD", "netInterestIncome": "-24578000", "nonInterestIncome": "None", "operatingExpenses": "133454000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "14222000", "costofGoodsAndServicesSold": "124484000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39525000", "sellingGeneralAndAdministrative": "65445000", "netIncomeFromContinuingOperations": "-119168000" }, "balance": { "goodwill": "42017000", "inventory": "10553000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "827491000", "longTermDebt": "518658000", "shortTermDebt": "27614000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "13235000", "reportedCurrency": "USD", "retainedEarnings": "-136439000", "totalLiabilities": "811547000", "otherCurrentAssets": "49034000", "totalCurrentAssets": "210340000", "currentLongTermDebt": "26061000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "21940000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "617151000", "currentAccountsPayable": "9692000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "546820000", "shortLongTermDebtTotal": "549450000", "totalShareholderEquity": "5318000", "capitalLeaseObligations": "4731000", "otherCurrentLiabilities": "39560000", "totalCurrentLiabilities": "289464000", "otherNonCurrentLiabilities": "247000", "totalNonCurrentLiabilities": "522083000", "cashAndShortTermInvestments": "150753000", "commonStockSharesOutstanding": "50109426", "intangibleAssetsExcludingGoodwill": "13235000", "cashAndCashEquivalentsAtCarryingValue": "150753000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-119168000", "profitLoss": "None", "dividendPayout": "1706000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-2912000", "operatingCashflow": "32495000", "capitalExpenditures": "96688000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "50407000", "cashflowFromInvestment": "-114724000", "stockBasedCompensation": "5563000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1706000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-31822000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-127000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39546000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 147107000, "cost_of_revenue": 124484000, "gross_profit": 22623000, "research_and_development": null, "selling_general_admin": 65445000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -96609000, "depreciation_amortisation": 39525000, "ebitda": -57084000, "interest_expense": 24578000, "interest_income": null, "other_non_operating": null, "pretax_income": -121187000, "tax_provision": -2019000, "effective_tax_rate": null, "net_income": -119206000, "net_income_continuing_ops": -119168000, "net_income_to_common": -119206000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 150753000, "short_term_investments": 0, "net_receivables": 21940000, "inventory": 10553000, "other_current_assets": null, "total_current_assets": 210340000, "net_ppe": null, "goodwill": 42017000, "intangible_assets": 13235000, "goodwill_and_intangibles": 55252000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 617151000, "total_assets": 827491000, "short_term_debt": 27614000, "accounts_payable": 9692000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 289464000, "long_term_debt": 518658000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 522083000, "total_liabilities": 811547000, "total_debt": 546272000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -136439000, "total_equity": 5318000, "shares_outstanding": 50109426, "operating_cash_flow": 32495000, "stock_based_compensation": 5563000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 96688000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -114724000, "dividends_paid": 1706000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 50407000, "free_cash_flow": 129183000, "net_change_in_cash": -31822000 }, "raw_data": { "income": { "ebit": "-96609000", "ebitda": "-57084000", "netIncome": "-119206000", "grossProfit": "22623000", "depreciation": "None", "totalRevenue": "147107000", "costOfRevenue": "124484000", "interestIncome": "None", "incomeBeforeTax": "-121187000", "interestExpense": "24578000", "operatingIncome": "-110831000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-2019000", "reportedCurrency": "USD", "netInterestIncome": "-24578000", "nonInterestIncome": "None", "operatingExpenses": "133454000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "14222000", "costofGoodsAndServicesSold": "124484000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39525000", "sellingGeneralAndAdministrative": "65445000", "netIncomeFromContinuingOperations": "-119168000" }, "balance": { "goodwill": "42017000", "inventory": "10553000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "827491000", "longTermDebt": "518658000", "shortTermDebt": "27614000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "13235000", "reportedCurrency": "USD", "retainedEarnings": "-136439000", "totalLiabilities": "811547000", "otherCurrentAssets": "49034000", "totalCurrentAssets": "210340000", "currentLongTermDebt": "26061000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "21940000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "617151000", "currentAccountsPayable": "9692000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "546820000", "shortLongTermDebtTotal": "549450000", "totalShareholderEquity": "5318000", "capitalLeaseObligations": "4731000", "otherCurrentLiabilities": "39560000", "totalCurrentLiabilities": "289464000", "otherNonCurrentLiabilities": "247000", "totalNonCurrentLiabilities": "522083000", "cashAndShortTermInvestments": "150753000", "commonStockSharesOutstanding": "50109426", "intangibleAssetsExcludingGoodwill": "13235000", "cashAndCashEquivalentsAtCarryingValue": "150753000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-119168000", "profitLoss": "None", "dividendPayout": "1706000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-2912000", "operatingCashflow": "32495000", "capitalExpenditures": "96688000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "50407000", "cashflowFromInvestment": "-114724000", "stockBasedCompensation": "5563000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1706000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-31822000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-127000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39546000", "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": "2026-06-06T21:50:24.298663+00:00", "is_restated": false, "income_statement": { "revenue": 82356000, "cost_of_revenue": 72931000, "gross_profit": 9425000, "ebit": -93253000, "ebitda": -61169000, "pretax_income": -109945000, "tax_provision": -9805000, "net_income": -98737000, "net_income_to_common": -98737000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 187531000, "total_current_assets": 229170000, "total_assets": 757449000, "short_term_debt": 12730000, "long_term_debt": 471359000, "total_debt": 484089000, "total_liabilities": 631172000, "total_equity": 118783000, "shares_outstanding": 49737129, "goodwill_and_intangibles": 26922000 }, "cash_flow": { "operating_cash_flow": -92257000, "capital_expenditure": 155479000, "free_cash_flow": 63222000, "dividends_paid": 2654000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111473, "ticker_id": 6941, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:50:24.298663+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-93253000", "ebitda": "-61169000", "netIncome": "-98737000", "grossProfit": "9425000", "depreciation": "None", "totalRevenue": "82356000", "costOfRevenue": "72931000", "interestIncome": "None", "incomeBeforeTax": "-109945000", "interestExpense": "16692000", "operatingIncome": "-88398000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-9805000", "reportedCurrency": "USD", "netInterestIncome": "-16692000", "nonInterestIncome": "None", "operatingExpenses": "97823000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-4855000", "costofGoodsAndServicesSold": "72931000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32084000", "sellingGeneralAndAdministrative": "45508000", "netIncomeFromContinuingOperations": "-100140000" }, "balance": { "goodwill": "22105000", "inventory": "7641000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "757449000", "longTermDebt": "471359000", "shortTermDebt": "12730000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "4817000", "reportedCurrency": "USD", "retainedEarnings": "-11572000", "totalLiabilities": "631172000", "otherCurrentAssets": "33998000", "totalCurrentAssets": "229170000", "currentLongTermDebt": "11255000", "longTermInvestments": "None", "shortTermInvestments": "1183000", "currentNetReceivables": "16984000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "528279000", "currentAccountsPayable": "5285000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "482673000", "shortLongTermDebtTotal": "488004000", "totalShareholderEquity": "118783000", "capitalLeaseObligations": "5390000", "otherCurrentLiabilities": "17054000", "totalCurrentLiabilities": "155808000", "otherNonCurrentLiabilities": "90000", "totalNonCurrentLiabilities": "475364000", "cashAndShortTermInvestments": "187531000", "commonStockSharesOutstanding": "49737129", "intangibleAssetsExcludingGoodwill": "4817000", "cashAndCashEquivalentsAtCarryingValue": "187531000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-100140000", "profitLoss": "None", "dividendPayout": "2654000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "685000", "operatingCashflow": "-92257000", "capitalExpenditures": "155479000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "342993000", "cashflowFromInvestment": "-155479000", "stockBasedCompensation": "2388000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2654000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "95257000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32133000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 82356000, "cost_of_revenue": 72931000, "gross_profit": 9425000, "research_and_development": null, "selling_general_admin": 45508000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -93253000, "depreciation_amortisation": 32084000, "ebitda": -61169000, "interest_expense": 16692000, "interest_income": null, "other_non_operating": null, "pretax_income": -109945000, "tax_provision": -9805000, "effective_tax_rate": null, "net_income": -98737000, "net_income_continuing_ops": -100140000, "net_income_to_common": -98737000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 187531000, "short_term_investments": 1183000, "net_receivables": 16984000, "inventory": 7641000, "other_current_assets": null, "total_current_assets": 229170000, "net_ppe": null, "goodwill": 22105000, "intangible_assets": 4817000, "goodwill_and_intangibles": 26922000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 528279000, "total_assets": 757449000, "short_term_debt": 12730000, "accounts_payable": 5285000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 155808000, "long_term_debt": 471359000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 475364000, "total_liabilities": 631172000, "total_debt": 484089000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -11572000, "total_equity": 118783000, "shares_outstanding": 49737129, "operating_cash_flow": -92257000, "stock_based_compensation": 2388000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 155479000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -155479000, "dividends_paid": 2654000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 342993000, "free_cash_flow": 63222000, "net_change_in_cash": 95257000 }, "raw_data": { "income": { "ebit": "-93253000", "ebitda": "-61169000", "netIncome": "-98737000", "grossProfit": "9425000", "depreciation": "None", "totalRevenue": "82356000", "costOfRevenue": "72931000", "interestIncome": "None", "incomeBeforeTax": "-109945000", "interestExpense": "16692000", "operatingIncome": "-88398000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-9805000", "reportedCurrency": "USD", "netInterestIncome": "-16692000", "nonInterestIncome": "None", "operatingExpenses": "97823000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-4855000", "costofGoodsAndServicesSold": "72931000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32084000", "sellingGeneralAndAdministrative": "45508000", "netIncomeFromContinuingOperations": "-100140000" }, "balance": { "goodwill": "22105000", "inventory": "7641000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "757449000", "longTermDebt": "471359000", "shortTermDebt": "12730000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "4817000", "reportedCurrency": "USD", "retainedEarnings": "-11572000", "totalLiabilities": "631172000", "otherCurrentAssets": "33998000", "totalCurrentAssets": "229170000", "currentLongTermDebt": "11255000", "longTermInvestments": "None", "shortTermInvestments": "1183000", "currentNetReceivables": "16984000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "528279000", "currentAccountsPayable": "5285000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "482673000", "shortLongTermDebtTotal": "488004000", "totalShareholderEquity": "118783000", "capitalLeaseObligations": "5390000", "otherCurrentLiabilities": "17054000", "totalCurrentLiabilities": "155808000", "otherNonCurrentLiabilities": "90000", "totalNonCurrentLiabilities": "475364000", "cashAndShortTermInvestments": "187531000", "commonStockSharesOutstanding": "49737129", "intangibleAssetsExcludingGoodwill": "4817000", "cashAndCashEquivalentsAtCarryingValue": "187531000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-100140000", "profitLoss": "None", "dividendPayout": "2654000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "685000", "operatingCashflow": "-92257000", "capitalExpenditures": "155479000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "342993000", "cashflowFromInvestment": "-155479000", "stockBasedCompensation": "2388000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2654000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "95257000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32133000", "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": "2026-06-06T21:50:24.298663+00:00", "is_restated": false, "income_statement": { "revenue": 343091000, "cost_of_revenue": 166608000, "gross_profit": 176483000, "ebit": 33226000, "ebitda": 59254000, "pretax_income": 20938000, "tax_provision": 2190000, "net_income": 16353000, "net_income_to_common": 16353000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 101579000, "total_current_assets": 146639000, "total_assets": 548658000, "short_term_debt": 5860000, "long_term_debt": 213543000, "total_debt": 219403000, "total_liabilities": 409296000, "total_equity": 123250000, "shares_outstanding": 49426563, "goodwill_and_intangibles": 28501000 }, "cash_flow": { "operating_cash_flow": 62583000, "capital_expenditure": 96002000, "free_cash_flow": 158585000, "dividends_paid": 2654000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111478, "ticker_id": 6941, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:50:24.298663+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33226000", "ebitda": "59254000", "netIncome": "16353000", "grossProfit": "176483000", "depreciation": "None", "totalRevenue": "343091000", "costOfRevenue": "166608000", "interestIncome": "12194000", "incomeBeforeTax": "20938000", "interestExpense": "12288000", "operatingIncome": "33198000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2190000", "reportedCurrency": "USD", "netInterestIncome": "-12288000", "nonInterestIncome": "None", "operatingExpenses": "143285000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "28000", "costofGoodsAndServicesSold": "166608000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26028000", "sellingGeneralAndAdministrative": "62744000", "netIncomeFromContinuingOperations": "18748000" }, "balance": { "goodwill": "22105000", "inventory": "8326000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "548658000", "longTermDebt": "213543000", "shortTermDebt": "5860000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "6396000", "reportedCurrency": "USD", "retainedEarnings": "81655000", "totalLiabilities": "409296000", "otherCurrentAssets": "36734000", "totalCurrentAssets": "146639000", "currentLongTermDebt": "4525000", "longTermInvestments": "None", "shortTermInvestments": "1575000", "currentNetReceivables": "7679000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "402019000", "currentAccountsPayable": "14633000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "363895000", "shortLongTermDebtTotal": "224432000", "totalShareholderEquity": "123250000", "capitalLeaseObligations": "6364000", "otherCurrentLiabilities": "22995000", "totalCurrentLiabilities": "182916000", "otherNonCurrentLiabilities": "3317000", "totalNonCurrentLiabilities": "226380000", "cashAndShortTermInvestments": "101579000", "commonStockSharesOutstanding": "49426563", "intangibleAssetsExcludingGoodwill": "6396000", "cashAndCashEquivalentsAtCarryingValue": "101579000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18748000", "profitLoss": "None", "dividendPayout": "2654000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1557000", "operatingCashflow": "62583000", "capitalExpenditures": "96002000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24609000", "cashflowFromInvestment": "-100085000", "stockBasedCompensation": "3573000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2654000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-12893000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25864000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 343091000, "cost_of_revenue": 166608000, "gross_profit": 176483000, "research_and_development": null, "selling_general_admin": 62744000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33226000, "depreciation_amortisation": 26028000, "ebitda": 59254000, "interest_expense": 12288000, "interest_income": null, "other_non_operating": null, "pretax_income": 20938000, "tax_provision": 2190000, "effective_tax_rate": null, "net_income": 16353000, "net_income_continuing_ops": 18748000, "net_income_to_common": 16353000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 101579000, "short_term_investments": 1575000, "net_receivables": 7679000, "inventory": 8326000, "other_current_assets": null, "total_current_assets": 146639000, "net_ppe": null, "goodwill": 22105000, "intangible_assets": 6396000, "goodwill_and_intangibles": 28501000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 402019000, "total_assets": 548658000, "short_term_debt": 5860000, "accounts_payable": 14633000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 182916000, "long_term_debt": 213543000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 226380000, "total_liabilities": 409296000, "total_debt": 219403000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 81655000, "total_equity": 123250000, "shares_outstanding": 49426563, "operating_cash_flow": 62583000, "stock_based_compensation": 3573000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 96002000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -100085000, "dividends_paid": 2654000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 24609000, "free_cash_flow": 158585000, "net_change_in_cash": -12893000 }, "raw_data": { "income": { "ebit": "33226000", "ebitda": "59254000", "netIncome": "16353000", "grossProfit": "176483000", "depreciation": "None", "totalRevenue": "343091000", "costOfRevenue": "166608000", "interestIncome": "12194000", "incomeBeforeTax": "20938000", "interestExpense": "12288000", "operatingIncome": "33198000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2190000", "reportedCurrency": "USD", "netInterestIncome": "-12288000", "nonInterestIncome": "None", "operatingExpenses": "143285000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "28000", "costofGoodsAndServicesSold": "166608000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26028000", "sellingGeneralAndAdministrative": "62744000", "netIncomeFromContinuingOperations": "18748000" }, "balance": { "goodwill": "22105000", "inventory": "8326000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "548658000", "longTermDebt": "213543000", "shortTermDebt": "5860000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "6396000", "reportedCurrency": "USD", "retainedEarnings": "81655000", "totalLiabilities": "409296000", "otherCurrentAssets": "36734000", "totalCurrentAssets": "146639000", "currentLongTermDebt": "4525000", "longTermInvestments": "None", "shortTermInvestments": "1575000", "currentNetReceivables": "7679000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "402019000", "currentAccountsPayable": "14633000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "363895000", "shortLongTermDebtTotal": "224432000", "totalShareholderEquity": "123250000", "capitalLeaseObligations": "6364000", "otherCurrentLiabilities": "22995000", "totalCurrentLiabilities": "182916000", "otherNonCurrentLiabilities": "3317000", "totalNonCurrentLiabilities": "226380000", "cashAndShortTermInvestments": "101579000", "commonStockSharesOutstanding": "49426563", "intangibleAssetsExcludingGoodwill": "6396000", "cashAndCashEquivalentsAtCarryingValue": "101579000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18748000", "profitLoss": "None", "dividendPayout": "2654000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1557000", "operatingCashflow": "62583000", "capitalExpenditures": "96002000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24609000", "cashflowFromInvestment": "-100085000", "stockBasedCompensation": "3573000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2654000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-12893000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25864000", "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": "2026-06-06T21:50:24.298663+00:00", "is_restated": false, "income_statement": { "revenue": 309734000, "cost_of_revenue": 153743000, "gross_profit": 155991000, "ebit": 22998000, "ebitda": 43766000, "pretax_income": 12168000, "tax_provision": 616000, "net_income": 11352000, "net_income_to_common": 11352000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 113396000, "total_current_assets": 150183000, "total_assets": 473409000, "short_term_debt": 2000000, "long_term_debt": 188089000, "total_debt": 190089000, "total_liabilities": 350863000, "total_equity": 116044000, "shares_outstanding": 46340054, "goodwill_and_intangibles": 30080000 }, "cash_flow": { "operating_cash_flow": 56357000, "capital_expenditure": 54345000, "free_cash_flow": 110702000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111483, "ticker_id": 6941, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:50:24.298663+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22998000", "ebitda": "43766000", "netIncome": "11352000", "grossProfit": "155991000", "depreciation": "None", "totalRevenue": "309734000", "costOfRevenue": "153743000", "interestIncome": "13005000", "incomeBeforeTax": "12168000", "interestExpense": "10830000", "operatingIncome": "25338000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "616000", "reportedCurrency": "USD", "netInterestIncome": "-10830000", "nonInterestIncome": "None", "operatingExpenses": "130653000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-2340000", "costofGoodsAndServicesSold": "153743000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20768000", "sellingGeneralAndAdministrative": "62898000", "netIncomeFromContinuingOperations": "11552000" }, "balance": { "goodwill": "22105000", "inventory": "6769000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "473409000", "longTermDebt": "188089000", "shortTermDebt": "2000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "7975000", "reportedCurrency": "USD", "retainedEarnings": "75171000", "totalLiabilities": "350863000", "otherCurrentAssets": "30018000", "totalCurrentAssets": "150183000", "currentLongTermDebt": "2000000", "longTermInvestments": "700000", "shortTermInvestments": "1402000", "currentNetReceivables": "8755000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "323226000", "currentAccountsPayable": "9326000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "285979000", "shortLongTermDebtTotal": "190089000", "totalShareholderEquity": "116044000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "24042000", "totalCurrentLiabilities": "159433000", "otherNonCurrentLiabilities": "554000", "totalNonCurrentLiabilities": "191430000", "cashAndShortTermInvestments": "113396000", "commonStockSharesOutstanding": "46340054", "intangibleAssetsExcludingGoodwill": "7975000", "cashAndCashEquivalentsAtCarryingValue": "113396000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11552000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "70000", "operatingCashflow": "56357000", "capitalExpenditures": "54345000", "changeInReceivables": "None", "changeInExchangeRate": "118000", "cashflowFromFinancing": "16521000", "cashflowFromInvestment": "-54345000", "stockBasedCompensation": "4405000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "18651000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4510000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20768000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 309734000, "cost_of_revenue": 153743000, "gross_profit": 155991000, "research_and_development": 0, "selling_general_admin": 62898000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22998000, "depreciation_amortisation": 20768000, "ebitda": 43766000, "interest_expense": 10830000, "interest_income": null, "other_non_operating": null, "pretax_income": 12168000, "tax_provision": 616000, "effective_tax_rate": null, "net_income": 11352000, "net_income_continuing_ops": 11552000, "net_income_to_common": 11352000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 113396000, "short_term_investments": 1402000, "net_receivables": 8755000, "inventory": 6769000, "other_current_assets": null, "total_current_assets": 150183000, "net_ppe": null, "goodwill": 22105000, "intangible_assets": 7975000, "goodwill_and_intangibles": 30080000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 323226000, "total_assets": 473409000, "short_term_debt": 2000000, "accounts_payable": 9326000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 159433000, "long_term_debt": 188089000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 191430000, "total_liabilities": 350863000, "total_debt": 190089000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 75171000, "total_equity": 116044000, "shares_outstanding": 46340054, "operating_cash_flow": 56357000, "stock_based_compensation": 4405000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54345000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -54345000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16521000, "free_cash_flow": 110702000, "net_change_in_cash": 18651000 }, "raw_data": { "income": { "ebit": "22998000", "ebitda": "43766000", "netIncome": "11352000", "grossProfit": "155991000", "depreciation": "None", "totalRevenue": "309734000", "costOfRevenue": "153743000", "interestIncome": "13005000", "incomeBeforeTax": "12168000", "interestExpense": "10830000", "operatingIncome": "25338000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "616000", "reportedCurrency": "USD", "netInterestIncome": "-10830000", "nonInterestIncome": "None", "operatingExpenses": "130653000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-2340000", "costofGoodsAndServicesSold": "153743000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20768000", "sellingGeneralAndAdministrative": "62898000", "netIncomeFromContinuingOperations": "11552000" }, "balance": { "goodwill": "22105000", "inventory": "6769000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "473409000", "longTermDebt": "188089000", "shortTermDebt": "2000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "7975000", "reportedCurrency": "USD", "retainedEarnings": "75171000", "totalLiabilities": "350863000", "otherCurrentAssets": "30018000", "totalCurrentAssets": "150183000", "currentLongTermDebt": "2000000", "longTermInvestments": "700000", "shortTermInvestments": "1402000", "currentNetReceivables": "8755000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "323226000", "currentAccountsPayable": "9326000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "285979000", "shortLongTermDebtTotal": "190089000", "totalShareholderEquity": "116044000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "24042000", "totalCurrentLiabilities": "159433000", "otherNonCurrentLiabilities": "554000", "totalNonCurrentLiabilities": "191430000", "cashAndShortTermInvestments": "113396000", "commonStockSharesOutstanding": "46340054", "intangibleAssetsExcludingGoodwill": "7975000", "cashAndCashEquivalentsAtCarryingValue": "113396000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11552000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "70000", "operatingCashflow": "56357000", "capitalExpenditures": "54345000", "changeInReceivables": "None", "changeInExchangeRate": "118000", "cashflowFromFinancing": "16521000", "cashflowFromInvestment": "-54345000", "stockBasedCompensation": "4405000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "18651000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4510000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20768000", "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": "2026-06-06T21:50:24.298663+00:00", "is_restated": false, "income_statement": { "revenue": 208013000, "cost_of_revenue": 124415000, "gross_profit": 83598000, "ebit": 15615000, "ebitda": 34054000, "pretax_income": 4825000, "tax_provision": -1226000, "net_income": 6500000, "net_income_to_common": 6500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 321079000, "total_current_assets": 384752000, "total_assets": 987182000, "short_term_debt": 1486000, "long_term_debt": 663217000, "total_debt": 664703000, "total_liabilities": 1144009000, "total_equity": -190125000, "shares_outstanding": 61113044, "goodwill_and_intangibles": 76639999 }, "cash_flow": { "operating_cash_flow": 49358000, "capital_expenditure": 6886000, "free_cash_flow": 56244000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111446, "ticker_id": 6941, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:50:24.298663+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15615000", "ebitda": "34054000", "netIncome": "6500000", "grossProfit": "83598000", "depreciation": "None", "totalRevenue": "208013000", "costOfRevenue": "124415000", "interestIncome": "None", "incomeBeforeTax": "4825000", "interestExpense": "10579000", "operatingIncome": "15615000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-1226000", "reportedCurrency": "USD", "netInterestIncome": "-10579000", "nonInterestIncome": "None", "operatingExpenses": "67983000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "124415000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18439000", "sellingGeneralAndAdministrative": "32047000", "netIncomeFromContinuingOperations": "6051000" }, "balance": { "goodwill": "60609000", "inventory": "None", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "987182000", "longTermDebt": "663217000", "shortTermDebt": "1486000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "16030999", "reportedCurrency": "USD", "retainedEarnings": "-408941000", "totalLiabilities": "1144009000", "otherCurrentAssets": "63673000", "totalCurrentAssets": "384752000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "602430000", "currentAccountsPayable": "24981000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "664703000", "totalShareholderEquity": "-190125000", "capitalLeaseObligations": "1486000", "otherCurrentLiabilities": "47497000", "totalCurrentLiabilities": "473120000", "otherNonCurrentLiabilities": "7445000", "totalNonCurrentLiabilities": "670889000", "cashAndShortTermInvestments": "321079000", "commonStockSharesOutstanding": "61113044", "intangibleAssetsExcludingGoodwill": "16030999", "cashAndCashEquivalentsAtCarryingValue": "321079000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "49358000", "capitalExpenditures": "6886000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5458000", "cashflowFromInvestment": "-23472000", "stockBasedCompensation": "1746000", "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": "18439000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 208013000, "cost_of_revenue": 124415000, "gross_profit": 83598000, "research_and_development": null, "selling_general_admin": 32047000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15615000, "depreciation_amortisation": 18439000, "ebitda": 34054000, "interest_expense": 10579000, "interest_income": null, "other_non_operating": null, "pretax_income": 4825000, "tax_provision": -1226000, "effective_tax_rate": null, "net_income": 6500000, "net_income_continuing_ops": 6051000, "net_income_to_common": 6500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 321079000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 384752000, "net_ppe": null, "goodwill": 60609000, "intangible_assets": 16030999, "goodwill_and_intangibles": 76639999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 602430000, "total_assets": 987182000, "short_term_debt": 1486000, "accounts_payable": 24981000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 473120000, "long_term_debt": 663217000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 670889000, "total_liabilities": 1144009000, "total_debt": 664703000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -408941000, "total_equity": -190125000, "shares_outstanding": 61113044, "operating_cash_flow": 49358000, "stock_based_compensation": 1746000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6886000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23472000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5458000, "free_cash_flow": 56244000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15615000", "ebitda": "34054000", "netIncome": "6500000", "grossProfit": "83598000", "depreciation": "None", "totalRevenue": "208013000", "costOfRevenue": "124415000", "interestIncome": "None", "incomeBeforeTax": "4825000", "interestExpense": "10579000", "operatingIncome": "15615000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-1226000", "reportedCurrency": "USD", "netInterestIncome": "-10579000", "nonInterestIncome": "None", "operatingExpenses": "67983000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "124415000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18439000", "sellingGeneralAndAdministrative": "32047000", "netIncomeFromContinuingOperations": "6051000" }, "balance": { "goodwill": "60609000", "inventory": "None", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "987182000", "longTermDebt": "663217000", "shortTermDebt": "1486000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "16030999", "reportedCurrency": "USD", "retainedEarnings": "-408941000", "totalLiabilities": "1144009000", "otherCurrentAssets": "63673000", "totalCurrentAssets": "384752000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "602430000", "currentAccountsPayable": "24981000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "664703000", "totalShareholderEquity": "-190125000", "capitalLeaseObligations": "1486000", "otherCurrentLiabilities": "47497000", "totalCurrentLiabilities": "473120000", "otherNonCurrentLiabilities": "7445000", "totalNonCurrentLiabilities": "670889000", "cashAndShortTermInvestments": "321079000", "commonStockSharesOutstanding": "61113044", "intangibleAssetsExcludingGoodwill": "16030999", "cashAndCashEquivalentsAtCarryingValue": "321079000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "49358000", "capitalExpenditures": "6886000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5458000", "cashflowFromInvestment": "-23472000", "stockBasedCompensation": "1746000", "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": "18439000", "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": "2026-06-06T21:50:24.298663+00:00", "is_restated": false, "income_statement": { "revenue": 183181000, "cost_of_revenue": 157298000, "gross_profit": 25883000, "ebit": -6136000, "ebitda": 10533000, "pretax_income": -16864000, "tax_provision": 5978000, "net_income": -23554000, "net_income_to_common": -23554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 256692000, "total_current_assets": 367880000, "total_assets": 979958000, "short_term_debt": 1154000, "long_term_debt": 662671000, "total_debt": 663825000, "total_liabilities": 1133457000, "total_equity": -201447000, "shares_outstanding": 55303371, "goodwill_and_intangibles": 77208000 }, "cash_flow": { "operating_cash_flow": 26219000, "capital_expenditure": 10967000, "free_cash_flow": 37186000, "dividends_paid": 7297000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111447, "ticker_id": 6941, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:50:24.298663+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6136000", "ebitda": "10533000", "netIncome": "-23554000", "grossProfit": "25883000", "depreciation": "None", "totalRevenue": "183181000", "costOfRevenue": "157298000", "interestIncome": "None", "incomeBeforeTax": "-16864000", "interestExpense": "10728000", "operatingIncome": "-5506000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5978000", "reportedCurrency": "USD", "netInterestIncome": "-10728000", "nonInterestIncome": "None", "operatingExpenses": "31387000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "157298000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16669000", "sellingGeneralAndAdministrative": "31363000", "netIncomeFromContinuingOperations": "-22842000" }, "balance": { "goodwill": "60609000", "inventory": "None", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "979958000", "longTermDebt": "662671000", "shortTermDebt": "1154000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "16599000", "reportedCurrency": "USD", "retainedEarnings": "-411405000", "totalLiabilities": "1133457000", "otherCurrentAssets": "111188000", "totalCurrentAssets": "367880000", "currentLongTermDebt": "3000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "612078000", "currentAccountsPayable": "22227000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "663825000", "totalShareholderEquity": "-201447000", "capitalLeaseObligations": "1151000", "otherCurrentLiabilities": "76732000", "totalCurrentLiabilities": "461594000", "otherNonCurrentLiabilities": "6968000", "totalNonCurrentLiabilities": "671863000", "cashAndShortTermInvestments": "256692000", "commonStockSharesOutstanding": "55303371", "intangibleAssetsExcludingGoodwill": "16599000", "cashAndCashEquivalentsAtCarryingValue": "256692000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23555000", "profitLoss": "None", "dividendPayout": "7297000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26219000", "capitalExpenditures": "10967000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13478000", "cashflowFromInvestment": "-13130000", "stockBasedCompensation": "-1028000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7297000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-317000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17923000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 183181000, "cost_of_revenue": 157298000, "gross_profit": 25883000, "research_and_development": null, "selling_general_admin": 31363000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6136000, "depreciation_amortisation": 16669000, "ebitda": 10533000, "interest_expense": 10728000, "interest_income": null, "other_non_operating": null, "pretax_income": -16864000, "tax_provision": 5978000, "effective_tax_rate": null, "net_income": -23554000, "net_income_continuing_ops": -22842000, "net_income_to_common": -23554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 256692000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 367880000, "net_ppe": null, "goodwill": 60609000, "intangible_assets": 16599000, "goodwill_and_intangibles": 77208000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 612078000, "total_assets": 979958000, "short_term_debt": 1154000, "accounts_payable": 22227000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 461594000, "long_term_debt": 662671000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 671863000, "total_liabilities": 1133457000, "total_debt": 663825000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -411405000, "total_equity": -201447000, "shares_outstanding": 55303371, "operating_cash_flow": 26219000, "stock_based_compensation": -1028000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10967000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13130000, "dividends_paid": 7297000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13478000, "free_cash_flow": 37186000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6136000", "ebitda": "10533000", "netIncome": "-23554000", "grossProfit": "25883000", "depreciation": "None", "totalRevenue": "183181000", "costOfRevenue": "157298000", "interestIncome": "None", "incomeBeforeTax": "-16864000", "interestExpense": "10728000", "operatingIncome": "-5506000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5978000", "reportedCurrency": "USD", "netInterestIncome": "-10728000", "nonInterestIncome": "None", "operatingExpenses": "31387000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "157298000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16669000", "sellingGeneralAndAdministrative": "31363000", "netIncomeFromContinuingOperations": "-22842000" }, "balance": { "goodwill": "60609000", "inventory": "None", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "979958000", "longTermDebt": "662671000", "shortTermDebt": "1154000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "16599000", "reportedCurrency": "USD", "retainedEarnings": "-411405000", "totalLiabilities": "1133457000", "otherCurrentAssets": "111188000", "totalCurrentAssets": "367880000", "currentLongTermDebt": "3000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "612078000", "currentAccountsPayable": "22227000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "663825000", "totalShareholderEquity": "-201447000", "capitalLeaseObligations": "1151000", "otherCurrentLiabilities": "76732000", "totalCurrentLiabilities": "461594000", "otherNonCurrentLiabilities": "6968000", "totalNonCurrentLiabilities": "671863000", "cashAndShortTermInvestments": "256692000", "commonStockSharesOutstanding": "55303371", "intangibleAssetsExcludingGoodwill": "16599000", "cashAndCashEquivalentsAtCarryingValue": "256692000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23555000", "profitLoss": "None", "dividendPayout": "7297000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26219000", "capitalExpenditures": "10967000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13478000", "cashflowFromInvestment": "-13130000", "stockBasedCompensation": "-1028000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7297000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-317000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17923000", "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": "2026-06-06T21:50:24.298663+00:00", "is_restated": false, "income_statement": { "revenue": 240172000, "cost_of_revenue": 139303000, "gross_profit": 100869000, "ebit": 13265000, "ebitda": 28580000, "pretax_income": 2009000, "tax_provision": -2564000, "net_income": 1190000, "net_income_to_common": 1190000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 261781000, "total_current_assets": 363788000, "total_assets": 976534000, "short_term_debt": 831000, "long_term_debt": 663443000, "total_debt": 664274000, "total_liabilities": 1105338000, "total_equity": -174772000, "shares_outstanding": 55557530, "goodwill_and_intangibles": 78510000 }, "cash_flow": { "operating_cash_flow": 19527000, "capital_expenditure": 7619000, "free_cash_flow": 27146000, "dividends_paid": 3667000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111449, "ticker_id": 6941, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:50:24.298663+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13265000", "ebitda": "28580000", "netIncome": "1190000", "grossProfit": "100869000", "depreciation": "None", "totalRevenue": "240172000", "costOfRevenue": "139303000", "interestIncome": "None", "incomeBeforeTax": "2009000", "interestExpense": "11256000", "operatingIncome": "35970000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-2564000", "reportedCurrency": "USD", "netInterestIncome": "-11256000", "nonInterestIncome": "None", "operatingExpenses": "64899000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "139303000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15315000", "sellingGeneralAndAdministrative": "34808000", "netIncomeFromContinuingOperations": "4573000" }, "balance": { "goodwill": "61145000", "inventory": "None", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "976534000", "longTermDebt": "663443000", "shortTermDebt": "831000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "17365000", "reportedCurrency": "USD", "retainedEarnings": "-384572000", "totalLiabilities": "1105338000", "otherCurrentAssets": "102007000", "totalCurrentAssets": "363788000", "currentLongTermDebt": "10000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "612746000", "currentAccountsPayable": "20650000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "665019000", "totalShareholderEquity": "-174772000", "capitalLeaseObligations": "821000", "otherCurrentLiabilities": "417124000", "totalCurrentLiabilities": "438605000", "otherNonCurrentLiabilities": "745000", "totalNonCurrentLiabilities": "666733000", "cashAndShortTermInvestments": "261781000", "commonStockSharesOutstanding": "55557530", "intangibleAssetsExcludingGoodwill": "17365000", "cashAndCashEquivalentsAtCarryingValue": "261781000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1190000", "profitLoss": "None", "dividendPayout": "3667000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "19527000", "capitalExpenditures": "7619000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "32665999", "cashflowFromInvestment": "-9396000", "stockBasedCompensation": "5370000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3667000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "317000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23262000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 240172000, "cost_of_revenue": 139303000, "gross_profit": 100869000, "research_and_development": null, "selling_general_admin": 34808000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13265000, "depreciation_amortisation": 15315000, "ebitda": 28580000, "interest_expense": 11256000, "interest_income": null, "other_non_operating": null, "pretax_income": 2009000, "tax_provision": -2564000, "effective_tax_rate": null, "net_income": 1190000, "net_income_continuing_ops": 4573000, "net_income_to_common": 1190000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 261781000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 363788000, "net_ppe": null, "goodwill": 61145000, "intangible_assets": 17365000, "goodwill_and_intangibles": 78510000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 612746000, "total_assets": 976534000, "short_term_debt": 831000, "accounts_payable": 20650000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 438605000, "long_term_debt": 663443000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 666733000, "total_liabilities": 1105338000, "total_debt": 664274000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -384572000, "total_equity": -174772000, "shares_outstanding": 55557530, "operating_cash_flow": 19527000, "stock_based_compensation": 5370000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7619000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9396000, "dividends_paid": 3667000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 32665999, "free_cash_flow": 27146000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13265000", "ebitda": "28580000", "netIncome": "1190000", "grossProfit": "100869000", "depreciation": "None", "totalRevenue": "240172000", "costOfRevenue": "139303000", "interestIncome": "None", "incomeBeforeTax": "2009000", "interestExpense": "11256000", "operatingIncome": "35970000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-2564000", "reportedCurrency": "USD", "netInterestIncome": "-11256000", "nonInterestIncome": "None", "operatingExpenses": "64899000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "139303000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15315000", "sellingGeneralAndAdministrative": "34808000", "netIncomeFromContinuingOperations": "4573000" }, "balance": { "goodwill": "61145000", "inventory": "None", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "976534000", "longTermDebt": "663443000", "shortTermDebt": "831000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "17365000", "reportedCurrency": "USD", "retainedEarnings": "-384572000", "totalLiabilities": "1105338000", "otherCurrentAssets": "102007000", "totalCurrentAssets": "363788000", "currentLongTermDebt": "10000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "612746000", "currentAccountsPayable": "20650000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "665019000", "totalShareholderEquity": "-174772000", "capitalLeaseObligations": "821000", "otherCurrentLiabilities": "417124000", "totalCurrentLiabilities": "438605000", "otherNonCurrentLiabilities": "745000", "totalNonCurrentLiabilities": "666733000", "cashAndShortTermInvestments": "261781000", "commonStockSharesOutstanding": "55557530", "intangibleAssetsExcludingGoodwill": "17365000", "cashAndCashEquivalentsAtCarryingValue": "261781000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1190000", "profitLoss": "None", "dividendPayout": "3667000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "19527000", "capitalExpenditures": "7619000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "32665999", "cashflowFromInvestment": "-9396000", "stockBasedCompensation": "5370000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3667000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "317000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23262000", "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": "2026-06-06T21:50:24.298663+00:00", "is_restated": false, "income_statement": { "revenue": 167945000, "cost_of_revenue": 91391000, "gross_profit": 76554000, "ebit": 5196000, "ebitda": 20299000, "pretax_income": -6421000, "tax_provision": 547000, "net_income": -8518000, "net_income_to_common": -8518000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 200929000, "total_current_assets": 322518000, "total_assets": 936523000, "short_term_debt": 1132000, "long_term_debt": 627273000, "total_debt": 628405000, "total_liabilities": 1161146000, "total_equity": -263809000, "shares_outstanding": 54590783, "goodwill_and_intangibles": 73882000 }, "cash_flow": { "operating_cash_flow": 29215000, "capital_expenditure": 15744000, "free_cash_flow": 44959000, "dividends_paid": 2426000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111450, "ticker_id": 6941, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:50:24.298663+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5196000", "ebitda": "20299000", "netIncome": "-8518000", "grossProfit": "76554000", "depreciation": "None", "totalRevenue": "167945000", "costOfRevenue": "91391000", "interestIncome": "None", "incomeBeforeTax": "-6421000", "interestExpense": "11617000", "operatingIncome": "4407000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "547000", "reportedCurrency": "USD", "netInterestIncome": "-11617000", "nonInterestIncome": "None", "operatingExpenses": "72147000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "91391000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15103000", "sellingGeneralAndAdministrative": "31083000", "netIncomeFromContinuingOperations": "-6968000" }, "balance": { "goodwill": "59198000", "inventory": "None", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "936523000", "longTermDebt": "627273000", "shortTermDebt": "1132000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "14684000", "reportedCurrency": "USD", "retainedEarnings": "-381822000", "totalLiabilities": "1161146000", "otherCurrentAssets": "121589000", "totalCurrentAssets": "322518000", "currentLongTermDebt": "8000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "614005000", "currentAccountsPayable": "9831000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "628405000", "totalShareholderEquity": "-263809000", "capitalLeaseObligations": "1124000", "otherCurrentLiabilities": "57422000", "totalCurrentLiabilities": "450077000", "otherNonCurrentLiabilities": "822000", "totalNonCurrentLiabilities": "711069000", "cashAndShortTermInvestments": "200929000", "commonStockSharesOutstanding": "54590783", "intangibleAssetsExcludingGoodwill": "14684000", "cashAndCashEquivalentsAtCarryingValue": "200929000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8518000", "profitLoss": "None", "dividendPayout": "2426000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "29215000", "capitalExpenditures": "15744000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1074000", "cashflowFromInvestment": "-15744000", "stockBasedCompensation": "5392000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2426000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1063000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15103000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 167945000, "cost_of_revenue": 91391000, "gross_profit": 76554000, "research_and_development": null, "selling_general_admin": 31083000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5196000, "depreciation_amortisation": 15103000, "ebitda": 20299000, "interest_expense": 11617000, "interest_income": null, "other_non_operating": null, "pretax_income": -6421000, "tax_provision": 547000, "effective_tax_rate": null, "net_income": -8518000, "net_income_continuing_ops": -6968000, "net_income_to_common": -8518000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 200929000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 322518000, "net_ppe": null, "goodwill": 59198000, "intangible_assets": 14684000, "goodwill_and_intangibles": 73882000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 614005000, "total_assets": 936523000, "short_term_debt": 1132000, "accounts_payable": 9831000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 450077000, "long_term_debt": 627273000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 711069000, "total_liabilities": 1161146000, "total_debt": 628405000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -381822000, "total_equity": -263809000, "shares_outstanding": 54590783, "operating_cash_flow": 29215000, "stock_based_compensation": 5392000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15744000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15744000, "dividends_paid": 2426000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1074000, "free_cash_flow": 44959000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5196000", "ebitda": "20299000", "netIncome": "-8518000", "grossProfit": "76554000", "depreciation": "None", "totalRevenue": "167945000", "costOfRevenue": "91391000", "interestIncome": "None", "incomeBeforeTax": "-6421000", "interestExpense": "11617000", "operatingIncome": "4407000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "547000", "reportedCurrency": "USD", "netInterestIncome": "-11617000", "nonInterestIncome": "None", "operatingExpenses": "72147000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "91391000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15103000", "sellingGeneralAndAdministrative": "31083000", "netIncomeFromContinuingOperations": "-6968000" }, "balance": { "goodwill": "59198000", "inventory": "None", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "936523000", "longTermDebt": "627273000", "shortTermDebt": "1132000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "14684000", "reportedCurrency": "USD", "retainedEarnings": "-381822000", "totalLiabilities": "1161146000", "otherCurrentAssets": "121589000", "totalCurrentAssets": "322518000", "currentLongTermDebt": "8000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "614005000", "currentAccountsPayable": "9831000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "628405000", "totalShareholderEquity": "-263809000", "capitalLeaseObligations": "1124000", "otherCurrentLiabilities": "57422000", "totalCurrentLiabilities": "450077000", "otherNonCurrentLiabilities": "822000", "totalNonCurrentLiabilities": "711069000", "cashAndShortTermInvestments": "200929000", "commonStockSharesOutstanding": "54590783", "intangibleAssetsExcludingGoodwill": "14684000", "cashAndCashEquivalentsAtCarryingValue": "200929000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8518000", "profitLoss": "None", "dividendPayout": "2426000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "29215000", "capitalExpenditures": "15744000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1074000", "cashflowFromInvestment": "-15744000", "stockBasedCompensation": "5392000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2426000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1063000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15103000", "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": "2026-06-06T21:50:24.298663+00:00", "is_restated": false, "income_statement": { "revenue": 179721000, "cost_of_revenue": 92848000, "gross_profit": 86873000, "ebit": 11155000, "ebitda": 26890000, "pretax_income": -475000, "tax_provision": -1486000, "net_income": 1161000, "net_income_to_common": 1161000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 188854000, "total_current_assets": 295832000, "total_assets": 908829000, "short_term_debt": 1516000, "long_term_debt": 626349000, "total_debt": 627865000, "total_liabilities": 1129296000, "total_equity": -252223000, "shares_outstanding": 54623000, "goodwill_and_intangibles": 74479000 }, "cash_flow": { "operating_cash_flow": 48399000, "capital_expenditure": 13415000, "free_cash_flow": 61814000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111451, "ticker_id": 6941, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:50:24.298663+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11155000", "ebitda": "26890000", "netIncome": "1161000", "grossProfit": "86873000", "depreciation": "None", "totalRevenue": "179721000", "costOfRevenue": "92848000", "interestIncome": "None", "incomeBeforeTax": "-475000", "interestExpense": "11630000", "operatingIncome": "10614000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-1486000", "reportedCurrency": "USD", "netInterestIncome": "-11630000", "nonInterestIncome": "None", "operatingExpenses": "76259000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92848000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15735000", "sellingGeneralAndAdministrative": "32722000", "netIncomeFromContinuingOperations": "1011000" }, "balance": { "goodwill": "59198000", "inventory": "None", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "908829000", "longTermDebt": "626349000", "shortTermDebt": "1516000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "15281000", "reportedCurrency": "USD", "retainedEarnings": "-365716000", "totalLiabilities": "1129296000", "otherCurrentAssets": "106978000", "totalCurrentAssets": "295832000", "currentLongTermDebt": "19000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "612997000", "currentAccountsPayable": "10686000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "627865000", "totalShareholderEquity": "-252223000", "capitalLeaseObligations": "1497000", "otherCurrentLiabilities": "53479000", "totalCurrentLiabilities": "420537000", "otherNonCurrentLiabilities": "917000", "totalNonCurrentLiabilities": "708759000", "cashAndShortTermInvestments": "188854000", "commonStockSharesOutstanding": "54623000", "intangibleAssetsExcludingGoodwill": "15281000", "cashAndCashEquivalentsAtCarryingValue": "188854000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1011000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "48399000", "capitalExpenditures": "13415000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-327000", "cashflowFromInvestment": "-28997000", "stockBasedCompensation": "3727000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-317000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15735000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 179721000, "cost_of_revenue": 92848000, "gross_profit": 86873000, "research_and_development": null, "selling_general_admin": 32722000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11155000, "depreciation_amortisation": 15735000, "ebitda": 26890000, "interest_expense": 11630000, "interest_income": null, "other_non_operating": null, "pretax_income": -475000, "tax_provision": -1486000, "effective_tax_rate": null, "net_income": 1161000, "net_income_continuing_ops": 1011000, "net_income_to_common": 1161000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 188854000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 295832000, "net_ppe": null, "goodwill": 59198000, "intangible_assets": 15281000, "goodwill_and_intangibles": 74479000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 612997000, "total_assets": 908829000, "short_term_debt": 1516000, "accounts_payable": 10686000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 420537000, "long_term_debt": 626349000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 708759000, "total_liabilities": 1129296000, "total_debt": 627865000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -365716000, "total_equity": -252223000, "shares_outstanding": 54623000, "operating_cash_flow": 48399000, "stock_based_compensation": 3727000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13415000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28997000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -327000, "free_cash_flow": 61814000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11155000", "ebitda": "26890000", "netIncome": "1161000", "grossProfit": "86873000", "depreciation": "None", "totalRevenue": "179721000", "costOfRevenue": "92848000", "interestIncome": "None", "incomeBeforeTax": "-475000", "interestExpense": "11630000", "operatingIncome": "10614000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-1486000", "reportedCurrency": "USD", "netInterestIncome": "-11630000", "nonInterestIncome": "None", "operatingExpenses": "76259000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92848000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15735000", "sellingGeneralAndAdministrative": "32722000", "netIncomeFromContinuingOperations": "1011000" }, "balance": { "goodwill": "59198000", "inventory": "None", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "908829000", "longTermDebt": "626349000", "shortTermDebt": "1516000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "15281000", "reportedCurrency": "USD", "retainedEarnings": "-365716000", "totalLiabilities": "1129296000", "otherCurrentAssets": "106978000", "totalCurrentAssets": "295832000", "currentLongTermDebt": "19000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "612997000", "currentAccountsPayable": "10686000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "627865000", "totalShareholderEquity": "-252223000", "capitalLeaseObligations": "1497000", "otherCurrentLiabilities": "53479000", "totalCurrentLiabilities": "420537000", "otherNonCurrentLiabilities": "917000", "totalNonCurrentLiabilities": "708759000", "cashAndShortTermInvestments": "188854000", "commonStockSharesOutstanding": "54623000", "intangibleAssetsExcludingGoodwill": "15281000", "cashAndCashEquivalentsAtCarryingValue": "188854000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1011000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "48399000", "capitalExpenditures": "13415000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-327000", "cashflowFromInvestment": "-28997000", "stockBasedCompensation": "3727000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-317000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15735000", "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": "2026-06-06T21:50:24.298663+00:00", "is_restated": false, "income_statement": { "revenue": 148609000, "cost_of_revenue": 81243000, "gross_profit": 67366000, "ebit": -8438000, "ebitda": 6663000, "pretax_income": -20036000, "tax_provision": 5154000, "net_income": -25049000, "net_income_to_common": -25049000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 183941000, "total_current_assets": 278433000, "total_assets": 876905000, "short_term_debt": 1874000, "long_term_debt": 625425000, "total_debt": 627299000, "total_liabilities": 1022440000, "total_equity": -174959000, "shares_outstanding": 54368520, "goodwill_and_intangibles": 74954000 }, "cash_flow": { "operating_cash_flow": 1680000, "capital_expenditure": 9873000, "free_cash_flow": 11553000, "dividends_paid": 3505000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111452, "ticker_id": 6941, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:50:24.298663+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8438000", "ebitda": "6663000", "netIncome": "-25049000", "grossProfit": "67366000", "depreciation": "None", "totalRevenue": "148609000", "costOfRevenue": "81243000", "interestIncome": "None", "incomeBeforeTax": "-20036000", "interestExpense": "11598000", "operatingIncome": "-7571000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "5154000", "reportedCurrency": "USD", "netInterestIncome": "-11598000", "nonInterestIncome": "None", "operatingExpenses": "74937000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81243000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15101000", "sellingGeneralAndAdministrative": "39086000", "netIncomeFromContinuingOperations": "-25190000" }, "balance": { "goodwill": "59031000", "inventory": "None", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "876905000", "longTermDebt": "625425000", "shortTermDebt": "1874000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "15923000", "reportedCurrency": "USD", "retainedEarnings": "-362881000", "totalLiabilities": "1022440000", "otherCurrentAssets": "94492000", "totalCurrentAssets": "278433000", "currentLongTermDebt": "29000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "598472000", "currentAccountsPayable": "13860000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "627299000", "totalShareholderEquity": "-174959000", "capitalLeaseObligations": "1845000", "otherCurrentLiabilities": "58054000", "totalCurrentLiabilities": "392454000", "otherNonCurrentLiabilities": "1024000", "totalNonCurrentLiabilities": "629986000", "cashAndShortTermInvestments": "183941000", "commonStockSharesOutstanding": "54368520", "intangibleAssetsExcludingGoodwill": "15923000", "cashAndCashEquivalentsAtCarryingValue": "183941000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25049000", "profitLoss": "None", "dividendPayout": "3505000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1680000", "capitalExpenditures": "9873000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-709000", "cashflowFromInvestment": "-9691000", "stockBasedCompensation": "2471000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3505000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-737000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15987000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 148609000, "cost_of_revenue": 81243000, "gross_profit": 67366000, "research_and_development": null, "selling_general_admin": 39086000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8438000, "depreciation_amortisation": 15101000, "ebitda": 6663000, "interest_expense": 11598000, "interest_income": null, "other_non_operating": null, "pretax_income": -20036000, "tax_provision": 5154000, "effective_tax_rate": null, "net_income": -25049000, "net_income_continuing_ops": -25190000, "net_income_to_common": -25049000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 183941000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 278433000, "net_ppe": null, "goodwill": 59031000, "intangible_assets": 15923000, "goodwill_and_intangibles": 74954000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 598472000, "total_assets": 876905000, "short_term_debt": 1874000, "accounts_payable": 13860000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 392454000, "long_term_debt": 625425000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 629986000, "total_liabilities": 1022440000, "total_debt": 627299000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -362881000, "total_equity": -174959000, "shares_outstanding": 54368520, "operating_cash_flow": 1680000, "stock_based_compensation": 2471000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9873000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9691000, "dividends_paid": 3505000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -709000, "free_cash_flow": 11553000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8438000", "ebitda": "6663000", "netIncome": "-25049000", "grossProfit": "67366000", "depreciation": "None", "totalRevenue": "148609000", "costOfRevenue": "81243000", "interestIncome": "None", "incomeBeforeTax": "-20036000", "interestExpense": "11598000", "operatingIncome": "-7571000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "5154000", "reportedCurrency": "USD", "netInterestIncome": "-11598000", "nonInterestIncome": "None", "operatingExpenses": "74937000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81243000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15101000", "sellingGeneralAndAdministrative": "39086000", "netIncomeFromContinuingOperations": "-25190000" }, "balance": { "goodwill": "59031000", "inventory": "None", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "876905000", "longTermDebt": "625425000", "shortTermDebt": "1874000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "15923000", "reportedCurrency": "USD", "retainedEarnings": "-362881000", "totalLiabilities": "1022440000", "otherCurrentAssets": "94492000", "totalCurrentAssets": "278433000", "currentLongTermDebt": "29000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "598472000", "currentAccountsPayable": "13860000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "627299000", "totalShareholderEquity": "-174959000", "capitalLeaseObligations": "1845000", "otherCurrentLiabilities": "58054000", "totalCurrentLiabilities": "392454000", "otherNonCurrentLiabilities": "1024000", "totalNonCurrentLiabilities": "629986000", "cashAndShortTermInvestments": "183941000", "commonStockSharesOutstanding": "54368520", "intangibleAssetsExcludingGoodwill": "15923000", "cashAndCashEquivalentsAtCarryingValue": "183941000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25049000", "profitLoss": "None", "dividendPayout": "3505000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1680000", "capitalExpenditures": "9873000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-709000", "cashflowFromInvestment": "-9691000", "stockBasedCompensation": "2471000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3505000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-737000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15987000", "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": "2026-06-06T21:50:24.298663+00:00", "is_restated": false, "income_statement": { "revenue": 206005000, "cost_of_revenue": 104488000, "gross_profit": 101517000, "ebit": 29685000, "ebitda": 42418000, "pretax_income": 18451000, "tax_provision": -6747000, "net_income": 22515000, "net_income_to_common": 22515000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 193881000, "total_current_assets": 287850000, "total_assets": 889822000, "short_term_debt": 1554000, "long_term_debt": 624501000, "total_debt": 626055000, "total_liabilities": 1012190000, "total_equity": -149910000, "shares_outstanding": 62591000, "goodwill_and_intangibles": 75859000 }, "cash_flow": { "operating_cash_flow": 28109000, "capital_expenditure": 9754000, "free_cash_flow": 37863000, "dividends_paid": 2319000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111454, "ticker_id": 6941, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:50:24.298663+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29685000", "ebitda": "42418000", "netIncome": "22515000", "grossProfit": "101517000", "depreciation": "None", "totalRevenue": "206005000", "costOfRevenue": "104488000", "interestIncome": "None", "incomeBeforeTax": "18451000", "interestExpense": "11234000", "operatingIncome": "29481000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-6747000", "reportedCurrency": "USD", "netInterestIncome": "-11234000", "nonInterestIncome": "None", "operatingExpenses": "72036000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "104488000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12733000", "sellingGeneralAndAdministrative": "34300000", "netIncomeFromContinuingOperations": "25198000" }, "balance": { "goodwill": "67801000", "inventory": "None", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "889822000", "longTermDebt": "624501000", "shortTermDebt": "1554000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "8058000", "reportedCurrency": "USD", "retainedEarnings": "-334623000", "totalLiabilities": "1012190000", "otherCurrentAssets": "93969000", "totalCurrentAssets": "287850000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "601972000", "currentAccountsPayable": "16900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "626055000", "totalShareholderEquity": "-149910000", "capitalLeaseObligations": "1554000", "otherCurrentLiabilities": "53427000", "totalCurrentLiabilities": "386114000", "otherNonCurrentLiabilities": "1575000", "totalNonCurrentLiabilities": "626076000", "cashAndShortTermInvestments": "193881000", "commonStockSharesOutstanding": "62591000", "intangibleAssetsExcludingGoodwill": "8058000", "cashAndCashEquivalentsAtCarryingValue": "193881000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25641000", "profitLoss": "None", "dividendPayout": "2319000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28109000", "capitalExpenditures": "9754000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-699000", "cashflowFromInvestment": "-20495000", "stockBasedCompensation": "2529000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2319000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-641000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12599000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 206005000, "cost_of_revenue": 104488000, "gross_profit": 101517000, "research_and_development": null, "selling_general_admin": 34300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29685000, "depreciation_amortisation": 12733000, "ebitda": 42418000, "interest_expense": 11234000, "interest_income": null, "other_non_operating": null, "pretax_income": 18451000, "tax_provision": -6747000, "effective_tax_rate": null, "net_income": 22515000, "net_income_continuing_ops": 25198000, "net_income_to_common": 22515000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 193881000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 287850000, "net_ppe": null, "goodwill": 67801000, "intangible_assets": 8058000, "goodwill_and_intangibles": 75859000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 601972000, "total_assets": 889822000, "short_term_debt": 1554000, "accounts_payable": 16900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 386114000, "long_term_debt": 624501000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 626076000, "total_liabilities": 1012190000, "total_debt": 626055000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -334623000, "total_equity": -149910000, "shares_outstanding": 62591000, "operating_cash_flow": 28109000, "stock_based_compensation": 2529000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9754000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20495000, "dividends_paid": 2319000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -699000, "free_cash_flow": 37863000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "29685000", "ebitda": "42418000", "netIncome": "22515000", "grossProfit": "101517000", "depreciation": "None", "totalRevenue": "206005000", "costOfRevenue": "104488000", "interestIncome": "None", "incomeBeforeTax": "18451000", "interestExpense": "11234000", "operatingIncome": "29481000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-6747000", "reportedCurrency": "USD", "netInterestIncome": "-11234000", "nonInterestIncome": "None", "operatingExpenses": "72036000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "104488000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12733000", "sellingGeneralAndAdministrative": "34300000", "netIncomeFromContinuingOperations": "25198000" }, "balance": { "goodwill": "67801000", "inventory": "None", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "889822000", "longTermDebt": "624501000", "shortTermDebt": "1554000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "8058000", "reportedCurrency": "USD", "retainedEarnings": "-334623000", "totalLiabilities": "1012190000", "otherCurrentAssets": "93969000", "totalCurrentAssets": "287850000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "601972000", "currentAccountsPayable": "16900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "626055000", "totalShareholderEquity": "-149910000", "capitalLeaseObligations": "1554000", "otherCurrentLiabilities": "53427000", "totalCurrentLiabilities": "386114000", "otherNonCurrentLiabilities": "1575000", "totalNonCurrentLiabilities": "626076000", "cashAndShortTermInvestments": "193881000", "commonStockSharesOutstanding": "62591000", "intangibleAssetsExcludingGoodwill": "8058000", "cashAndCashEquivalentsAtCarryingValue": "193881000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25641000", "profitLoss": "None", "dividendPayout": "2319000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28109000", "capitalExpenditures": "9754000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-699000", "cashflowFromInvestment": "-20495000", "stockBasedCompensation": "2529000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2319000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-641000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12599000", "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": "2026-06-06T21:50:24.298663+00:00", "is_restated": false, "income_statement": { "revenue": 136499000, "cost_of_revenue": 92278000, "gross_profit": 44221000, "ebit": -8220000, "ebitda": 5839000, "pretax_income": -19541000, "tax_provision": 4453000, "net_income": -24667000, "net_income_to_common": -24667000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 168123000, "total_current_assets": 283562000, "total_assets": 858337000, "short_term_debt": 1637000, "long_term_debt": 623585000, "total_debt": 625222000, "total_liabilities": 1013792000, "total_equity": -179688000, "shares_outstanding": 53500084, "goodwill_and_intangibles": 50525000 }, "cash_flow": { "operating_cash_flow": 18650000, "capital_expenditure": 7425000, "free_cash_flow": 26075000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111455, "ticker_id": 6941, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:50:24.298663+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8220000", "ebitda": "5839000", "netIncome": "-24667000", "grossProfit": "44221000", "depreciation": "None", "totalRevenue": "136499000", "costOfRevenue": "92278000", "interestIncome": "None", "incomeBeforeTax": "-19541000", "interestExpense": "11321000", "operatingIncome": "-8208000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4453000", "reportedCurrency": "USD", "netInterestIncome": "-11321000", "nonInterestIncome": "None", "operatingExpenses": "52429000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92278000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14059000", "sellingGeneralAndAdministrative": "34148000", "netIncomeFromContinuingOperations": "-23994000" }, "balance": { "goodwill": "42017000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "858337000", "longTermDebt": "623585000", "shortTermDebt": "1637000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "8508000", "reportedCurrency": "USD", "retainedEarnings": "-354844000", "totalLiabilities": "1013792000", "otherCurrentAssets": "115439000", "totalCurrentAssets": "283562000", "currentLongTermDebt": "46000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "574775000", "currentAccountsPayable": "8458000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "625222000", "totalShareholderEquity": "-179688000", "capitalLeaseObligations": "1591000", "otherCurrentLiabilities": "52764000", "totalCurrentLiabilities": "382514000", "otherNonCurrentLiabilities": "1387000", "totalNonCurrentLiabilities": "631278000", "cashAndShortTermInvestments": "168123000", "commonStockSharesOutstanding": "53500084", "intangibleAssetsExcludingGoodwill": "8508000", "cashAndCashEquivalentsAtCarryingValue": "168123000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23993000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "18650000", "capitalExpenditures": "7425000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17735000", "cashflowFromInvestment": "-7425000", "stockBasedCompensation": "2717000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1004000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14059000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 136499000, "cost_of_revenue": 92278000, "gross_profit": 44221000, "research_and_development": null, "selling_general_admin": 34148000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8220000, "depreciation_amortisation": 14059000, "ebitda": 5839000, "interest_expense": 11321000, "interest_income": null, "other_non_operating": null, "pretax_income": -19541000, "tax_provision": 4453000, "effective_tax_rate": null, "net_income": -24667000, "net_income_continuing_ops": -23994000, "net_income_to_common": -24667000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 168123000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 283562000, "net_ppe": null, "goodwill": 42017000, "intangible_assets": 8508000, "goodwill_and_intangibles": 50525000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 574775000, "total_assets": 858337000, "short_term_debt": 1637000, "accounts_payable": 8458000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 382514000, "long_term_debt": 623585000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 631278000, "total_liabilities": 1013792000, "total_debt": 625222000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -354844000, "total_equity": -179688000, "shares_outstanding": 53500084, "operating_cash_flow": 18650000, "stock_based_compensation": 2717000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7425000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7425000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17735000, "free_cash_flow": 26075000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8220000", "ebitda": "5839000", "netIncome": "-24667000", "grossProfit": "44221000", "depreciation": "None", "totalRevenue": "136499000", "costOfRevenue": "92278000", "interestIncome": "None", "incomeBeforeTax": "-19541000", "interestExpense": "11321000", "operatingIncome": "-8208000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4453000", "reportedCurrency": "USD", "netInterestIncome": "-11321000", "nonInterestIncome": "None", "operatingExpenses": "52429000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92278000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14059000", "sellingGeneralAndAdministrative": "34148000", "netIncomeFromContinuingOperations": "-23994000" }, "balance": { "goodwill": "42017000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "858337000", "longTermDebt": "623585000", "shortTermDebt": "1637000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "8508000", "reportedCurrency": "USD", "retainedEarnings": "-354844000", "totalLiabilities": "1013792000", "otherCurrentAssets": "115439000", "totalCurrentAssets": "283562000", "currentLongTermDebt": "46000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "574775000", "currentAccountsPayable": "8458000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "625222000", "totalShareholderEquity": "-179688000", "capitalLeaseObligations": "1591000", "otherCurrentLiabilities": "52764000", "totalCurrentLiabilities": "382514000", "otherNonCurrentLiabilities": "1387000", "totalNonCurrentLiabilities": "631278000", "cashAndShortTermInvestments": "168123000", "commonStockSharesOutstanding": "53500084", "intangibleAssetsExcludingGoodwill": "8508000", "cashAndCashEquivalentsAtCarryingValue": "168123000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23993000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "18650000", "capitalExpenditures": "7425000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17735000", "cashflowFromInvestment": "-7425000", "stockBasedCompensation": "2717000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1004000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14059000", "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": "2026-06-06T21:50:24.298663+00:00", "is_restated": false, "income_statement": { "revenue": 153614000, "cost_of_revenue": 84453000, "gross_profit": 69161000, "ebit": 7619000, "ebitda": 19353000, "pretax_income": -3966000, "tax_provision": 244000, "net_income": -3979000, "net_income_to_common": -3979000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 177719000, "total_current_assets": 286564000, "total_assets": 868038000, "short_term_debt": 1803000, "long_term_debt": 622676000, "total_debt": 624479000, "total_liabilities": 984491000, "total_equity": -152750000, "shares_outstanding": 53372171, "goodwill_and_intangibles": 50977000 }, "cash_flow": { "operating_cash_flow": 43916000, "capital_expenditure": 6468000, "free_cash_flow": 50384000, "dividends_paid": 1136000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111456, "ticker_id": 6941, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:50:24.298663+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7619000", "ebitda": "19353000", "netIncome": "-3979000", "grossProfit": "69161000", "depreciation": "None", "totalRevenue": "153614000", "costOfRevenue": "84453000", "interestIncome": "None", "incomeBeforeTax": "-3966000", "interestExpense": "11585000", "operatingIncome": "7850000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "244000", "reportedCurrency": "USD", "netInterestIncome": "-11585000", "nonInterestIncome": "None", "operatingExpenses": "61311000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84453000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11734000", "sellingGeneralAndAdministrative": "27236000", "netIncomeFromContinuingOperations": "-4210000" }, "balance": { "goodwill": "42017000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "868038000", "longTermDebt": "622676000", "shortTermDebt": "1803000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "8960000", "reportedCurrency": "USD", "retainedEarnings": "-326463000", "totalLiabilities": "984491000", "otherCurrentAssets": "108845000", "totalCurrentAssets": "286564000", "currentLongTermDebt": "46000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "581474000", "currentAccountsPayable": "21044000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "624479000", "totalShareholderEquity": "-152750000", "capitalLeaseObligations": "1757000", "otherCurrentLiabilities": "43918000", "totalCurrentLiabilities": "357555000", "otherNonCurrentLiabilities": "1668000", "totalNonCurrentLiabilities": "626936000", "cashAndShortTermInvestments": "177719000", "commonStockSharesOutstanding": "53372171", "intangibleAssetsExcludingGoodwill": "8960000", "cashAndCashEquivalentsAtCarryingValue": "177719000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4210000", "profitLoss": "None", "dividendPayout": "1136000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "43916000", "capitalExpenditures": "6468000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-622000", "cashflowFromInvestment": "-6468000", "stockBasedCompensation": "2116000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1136000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-592000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11734000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 153614000, "cost_of_revenue": 84453000, "gross_profit": 69161000, "research_and_development": null, "selling_general_admin": 27236000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7619000, "depreciation_amortisation": 11734000, "ebitda": 19353000, "interest_expense": 11585000, "interest_income": null, "other_non_operating": null, "pretax_income": -3966000, "tax_provision": 244000, "effective_tax_rate": null, "net_income": -3979000, "net_income_continuing_ops": -4210000, "net_income_to_common": -3979000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 177719000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 286564000, "net_ppe": null, "goodwill": 42017000, "intangible_assets": 8960000, "goodwill_and_intangibles": 50977000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 581474000, "total_assets": 868038000, "short_term_debt": 1803000, "accounts_payable": 21044000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 357555000, "long_term_debt": 622676000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 626936000, "total_liabilities": 984491000, "total_debt": 624479000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -326463000, "total_equity": -152750000, "shares_outstanding": 53372171, "operating_cash_flow": 43916000, "stock_based_compensation": 2116000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6468000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6468000, "dividends_paid": 1136000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -622000, "free_cash_flow": 50384000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7619000", "ebitda": "19353000", "netIncome": "-3979000", "grossProfit": "69161000", "depreciation": "None", "totalRevenue": "153614000", "costOfRevenue": "84453000", "interestIncome": "None", "incomeBeforeTax": "-3966000", "interestExpense": "11585000", "operatingIncome": "7850000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "244000", "reportedCurrency": "USD", "netInterestIncome": "-11585000", "nonInterestIncome": "None", "operatingExpenses": "61311000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84453000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11734000", "sellingGeneralAndAdministrative": "27236000", "netIncomeFromContinuingOperations": "-4210000" }, "balance": { "goodwill": "42017000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "868038000", "longTermDebt": "622676000", "shortTermDebt": "1803000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "8960000", "reportedCurrency": "USD", "retainedEarnings": "-326463000", "totalLiabilities": "984491000", "otherCurrentAssets": "108845000", "totalCurrentAssets": "286564000", "currentLongTermDebt": "46000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "581474000", "currentAccountsPayable": "21044000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "624479000", "totalShareholderEquity": "-152750000", "capitalLeaseObligations": "1757000", "otherCurrentLiabilities": "43918000", "totalCurrentLiabilities": "357555000", "otherNonCurrentLiabilities": "1668000", "totalNonCurrentLiabilities": "626936000", "cashAndShortTermInvestments": "177719000", "commonStockSharesOutstanding": "53372171", "intangibleAssetsExcludingGoodwill": "8960000", "cashAndCashEquivalentsAtCarryingValue": "177719000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4210000", "profitLoss": "None", "dividendPayout": "1136000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "43916000", "capitalExpenditures": "6468000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-622000", "cashflowFromInvestment": "-6468000", "stockBasedCompensation": "2116000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1136000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-592000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11734000", "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": "2026-06-06T21:50:24.298663+00:00", "is_restated": false, "income_statement": { "revenue": 125360000, "cost_of_revenue": 77083000, "gross_profit": 48277000, "ebit": -13433000, "ebitda": -656000, "pretax_income": -24854000, "tax_provision": 1559000, "net_income": -27405000, "net_income_to_common": -27405000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 156845000, "total_current_assets": 244502000, "total_assets": 831297000, "short_term_debt": 1970000, "long_term_debt": 621778000, "total_debt": 623748000, "total_liabilities": 945063000, "total_equity": -151550000, "shares_outstanding": 53343125, "goodwill_and_intangibles": 51429000 }, "cash_flow": { "operating_cash_flow": -9872000, "capital_expenditure": 7240000, "free_cash_flow": -2632000, "dividends_paid": 1069000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111457, "ticker_id": 6941, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:50:24.298663+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13433000", "ebitda": "-656000", "netIncome": "-27405000", "grossProfit": "48277000", "depreciation": "None", "totalRevenue": "125360000", "costOfRevenue": "77083000", "interestIncome": "None", "incomeBeforeTax": "-24854000", "interestExpense": "11421000", "operatingIncome": "-13845000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1559000", "reportedCurrency": "USD", "netInterestIncome": "-11421000", "nonInterestIncome": "None", "operatingExpenses": "62122000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "77083000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12777000", "sellingGeneralAndAdministrative": "32842000", "netIncomeFromContinuingOperations": "-26413000" }, "balance": { "goodwill": "42017000", "inventory": "5438000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "831297000", "longTermDebt": "621778000", "shortTermDebt": "1970000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "9412000", "reportedCurrency": "USD", "retainedEarnings": "-322208000", "totalLiabilities": "945063000", "otherCurrentAssets": "82219000", "totalCurrentAssets": "244502000", "currentLongTermDebt": "47000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "586795000", "currentAccountsPayable": "16154000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "623748000", "totalShareholderEquity": "-151550000", "capitalLeaseObligations": "1923000", "otherCurrentLiabilities": "48901000", "totalCurrentLiabilities": "319224000", "otherNonCurrentLiabilities": "1943000", "totalNonCurrentLiabilities": "625839000", "cashAndShortTermInvestments": "156845000", "commonStockSharesOutstanding": "53343125", "intangibleAssetsExcludingGoodwill": "9412000", "cashAndCashEquivalentsAtCarryingValue": "156845000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27405000", "profitLoss": "None", "dividendPayout": "1069000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2311000", "operatingCashflow": "-9872000", "capitalExpenditures": "7240000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-361000", "cashflowFromInvestment": "-7240000", "stockBasedCompensation": "4641000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1069000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-327000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13712000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 125360000, "cost_of_revenue": 77083000, "gross_profit": 48277000, "research_and_development": null, "selling_general_admin": 32842000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13433000, "depreciation_amortisation": 12777000, "ebitda": -656000, "interest_expense": 11421000, "interest_income": null, "other_non_operating": null, "pretax_income": -24854000, "tax_provision": 1559000, "effective_tax_rate": null, "net_income": -27405000, "net_income_continuing_ops": -26413000, "net_income_to_common": -27405000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 156845000, "short_term_investments": 0, "net_receivables": null, "inventory": 5438000, "other_current_assets": null, "total_current_assets": 244502000, "net_ppe": null, "goodwill": 42017000, "intangible_assets": 9412000, "goodwill_and_intangibles": 51429000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 586795000, "total_assets": 831297000, "short_term_debt": 1970000, "accounts_payable": 16154000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 319224000, "long_term_debt": 621778000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 625839000, "total_liabilities": 945063000, "total_debt": 623748000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -322208000, "total_equity": -151550000, "shares_outstanding": 53343125, "operating_cash_flow": -9872000, "stock_based_compensation": 4641000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7240000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7240000, "dividends_paid": 1069000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -361000, "free_cash_flow": -2632000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13433000", "ebitda": "-656000", "netIncome": "-27405000", "grossProfit": "48277000", "depreciation": "None", "totalRevenue": "125360000", "costOfRevenue": "77083000", "interestIncome": "None", "incomeBeforeTax": "-24854000", "interestExpense": "11421000", "operatingIncome": "-13845000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1559000", "reportedCurrency": "USD", "netInterestIncome": "-11421000", "nonInterestIncome": "None", "operatingExpenses": "62122000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "77083000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12777000", "sellingGeneralAndAdministrative": "32842000", "netIncomeFromContinuingOperations": "-26413000" }, "balance": { "goodwill": "42017000", "inventory": "5438000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "831297000", "longTermDebt": "621778000", "shortTermDebt": "1970000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "9412000", "reportedCurrency": "USD", "retainedEarnings": "-322208000", "totalLiabilities": "945063000", "otherCurrentAssets": "82219000", "totalCurrentAssets": "244502000", "currentLongTermDebt": "47000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "586795000", "currentAccountsPayable": "16154000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "623748000", "totalShareholderEquity": "-151550000", "capitalLeaseObligations": "1923000", "otherCurrentLiabilities": "48901000", "totalCurrentLiabilities": "319224000", "otherNonCurrentLiabilities": "1943000", "totalNonCurrentLiabilities": "625839000", "cashAndShortTermInvestments": "156845000", "commonStockSharesOutstanding": "53343125", "intangibleAssetsExcludingGoodwill": "9412000", "cashAndCashEquivalentsAtCarryingValue": "156845000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27405000", "profitLoss": "None", "dividendPayout": "1069000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2311000", "operatingCashflow": "-9872000", "capitalExpenditures": "7240000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-361000", "cashflowFromInvestment": "-7240000", "stockBasedCompensation": "4641000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1069000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-327000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13712000", "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": "2026-06-06T21:50:24.298663+00:00", "is_restated": false, "income_statement": { "revenue": 175989000, "cost_of_revenue": 95590000, "gross_profit": 80399000, "ebit": 19944000, "ebitda": 30828000, "pretax_income": 8462000, "tax_provision": 3000, "net_income": 5638000, "net_income_to_common": 5638000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 168015000, "total_current_assets": 259154000, "total_assets": 851605000, "short_term_debt": 1764000, "long_term_debt": 620888000, "total_debt": 622652000, "total_liabilities": 943271000, "total_equity": -125898000, "shares_outstanding": 53401799, "goodwill_and_intangibles": 51881000 }, "cash_flow": { "operating_cash_flow": 15809000, "capital_expenditure": 8005000, "free_cash_flow": 23814000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111459, "ticker_id": 6941, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:50:24.298663+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19944000", "ebitda": "30828000", "netIncome": "5638000", "grossProfit": "80399000", "depreciation": "None", "totalRevenue": "175989000", "costOfRevenue": "95590000", "interestIncome": "None", "incomeBeforeTax": "8462000", "interestExpense": "11482000", "operatingIncome": "20476000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3000", "reportedCurrency": "USD", "netInterestIncome": "-11482000", "nonInterestIncome": "None", "operatingExpenses": "59923000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "95590000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10884000", "sellingGeneralAndAdministrative": "30015000", "netIncomeFromContinuingOperations": "8459000" }, "balance": { "goodwill": "42017000", "inventory": "9615000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "851605000", "longTermDebt": "620888000", "shortTermDebt": "1764000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "9864000", "reportedCurrency": "USD", "retainedEarnings": "-290849000", "totalLiabilities": "943271000", "otherCurrentAssets": "81524000", "totalCurrentAssets": "259154000", "currentLongTermDebt": "46000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "36802000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "592451000", "currentAccountsPayable": "15918000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "624459000", "totalShareholderEquity": "-125898000", "capitalLeaseObligations": "3525000", "otherCurrentLiabilities": "50783000", "totalCurrentLiabilities": "319033000", "otherNonCurrentLiabilities": "89000", "totalNonCurrentLiabilities": "624238000", "cashAndShortTermInvestments": "168015000", "commonStockSharesOutstanding": "53401799", "intangibleAssetsExcludingGoodwill": "9864000", "cashAndCashEquivalentsAtCarryingValue": "168015000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8461000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-571000", "operatingCashflow": "15809000", "capitalExpenditures": "8005000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-428000", "cashflowFromInvestment": "-8005000", "stockBasedCompensation": "2953000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10884000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 175989000, "cost_of_revenue": 95590000, "gross_profit": 80399000, "research_and_development": null, "selling_general_admin": 30015000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19944000, "depreciation_amortisation": 10884000, "ebitda": 30828000, "interest_expense": 11482000, "interest_income": null, "other_non_operating": null, "pretax_income": 8462000, "tax_provision": 3000, "effective_tax_rate": null, "net_income": 5638000, "net_income_continuing_ops": 8459000, "net_income_to_common": 5638000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 168015000, "short_term_investments": 0, "net_receivables": 36802000, "inventory": 9615000, "other_current_assets": null, "total_current_assets": 259154000, "net_ppe": null, "goodwill": 42017000, "intangible_assets": 9864000, "goodwill_and_intangibles": 51881000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 592451000, "total_assets": 851605000, "short_term_debt": 1764000, "accounts_payable": 15918000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 319033000, "long_term_debt": 620888000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 624238000, "total_liabilities": 943271000, "total_debt": 622652000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -290849000, "total_equity": -125898000, "shares_outstanding": 53401799, "operating_cash_flow": 15809000, "stock_based_compensation": 2953000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8005000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8005000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -428000, "free_cash_flow": 23814000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19944000", "ebitda": "30828000", "netIncome": "5638000", "grossProfit": "80399000", "depreciation": "None", "totalRevenue": "175989000", "costOfRevenue": "95590000", "interestIncome": "None", "incomeBeforeTax": "8462000", "interestExpense": "11482000", "operatingIncome": "20476000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3000", "reportedCurrency": "USD", "netInterestIncome": "-11482000", "nonInterestIncome": "None", "operatingExpenses": "59923000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "95590000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10884000", "sellingGeneralAndAdministrative": "30015000", "netIncomeFromContinuingOperations": "8459000" }, "balance": { "goodwill": "42017000", "inventory": "9615000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "851605000", "longTermDebt": "620888000", "shortTermDebt": "1764000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "9864000", "reportedCurrency": "USD", "retainedEarnings": "-290849000", "totalLiabilities": "943271000", "otherCurrentAssets": "81524000", "totalCurrentAssets": "259154000", "currentLongTermDebt": "46000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "36802000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "592451000", "currentAccountsPayable": "15918000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "624459000", "totalShareholderEquity": "-125898000", "capitalLeaseObligations": "3525000", "otherCurrentLiabilities": "50783000", "totalCurrentLiabilities": "319033000", "otherNonCurrentLiabilities": "89000", "totalNonCurrentLiabilities": "624238000", "cashAndShortTermInvestments": "168015000", "commonStockSharesOutstanding": "53401799", "intangibleAssetsExcludingGoodwill": "9864000", "cashAndCashEquivalentsAtCarryingValue": "168015000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8461000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-571000", "operatingCashflow": "15809000", "capitalExpenditures": "8005000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-428000", "cashflowFromInvestment": "-8005000", "stockBasedCompensation": "2953000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10884000", "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": "2026-06-06T21:50:24.298663+00:00", "is_restated": false, "income_statement": { "revenue": 124798000, "cost_of_revenue": 77654000, "gross_profit": 47144000, "ebit": -12019000, "ebitda": -330000, "pretax_income": -23664000, "tax_provision": 41000, "net_income": -24470000, "net_income_to_common": -24470000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 142950000, "total_current_assets": 258885000, "total_assets": 853838000, "short_term_debt": 1747000, "long_term_debt": 620376000, "total_debt": 622123000, "total_liabilities": 956914000, "total_equity": -133589000, "shares_outstanding": 53245491, "goodwill_and_intangibles": 52333000 }, "cash_flow": { "operating_cash_flow": 17446000, "capital_expenditure": 8293000, "free_cash_flow": 25739000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111460, "ticker_id": 6941, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:50:24.298663+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12019000", "ebitda": "-330000", "netIncome": "-24470000", "grossProfit": "47144000", "depreciation": "None", "totalRevenue": "124798000", "costOfRevenue": "77654000", "interestIncome": "None", "incomeBeforeTax": "-23664000", "interestExpense": "11645000", "operatingIncome": "-8500000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "41000", "reportedCurrency": "USD", "netInterestIncome": "-11645000", "nonInterestIncome": "None", "operatingExpenses": "55644000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-3519000", "costofGoodsAndServicesSold": "77654000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11689000", "sellingGeneralAndAdministrative": "29155000", "netIncomeFromContinuingOperations": "-23705000" }, "balance": { "goodwill": "42017000", "inventory": "9044000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "853838000", "longTermDebt": "620376000", "shortTermDebt": "1747000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "10316000", "reportedCurrency": "USD", "retainedEarnings": "-294491000", "totalLiabilities": "956914000", "otherCurrentAssets": "106891000", "totalCurrentAssets": "258885000", "currentLongTermDebt": "46000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "54491000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "594953000", "currentAccountsPayable": "13489000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "531898000", "shortLongTermDebtTotal": "624322000", "totalShareholderEquity": "-133589000", "capitalLeaseObligations": "3900000", "otherCurrentLiabilities": "44635000", "totalCurrentLiabilities": "332796000", "otherNonCurrentLiabilities": "2288000", "totalNonCurrentLiabilities": "624118000", "cashAndShortTermInvestments": "142950000", "commonStockSharesOutstanding": "53245491", "intangibleAssetsExcludingGoodwill": "10316000", "cashAndCashEquivalentsAtCarryingValue": "142950000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23702000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "2057000", "operatingCashflow": "17446000", "capitalExpenditures": "8293000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "67564000", "cashflowFromInvestment": "-8293000", "stockBasedCompensation": "3390000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "76717000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-530000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11689000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 124798000, "cost_of_revenue": 77654000, "gross_profit": 47144000, "research_and_development": null, "selling_general_admin": 29155000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12019000, "depreciation_amortisation": 11689000, "ebitda": -330000, "interest_expense": 11645000, "interest_income": null, "other_non_operating": null, "pretax_income": -23664000, "tax_provision": 41000, "effective_tax_rate": null, "net_income": -24470000, "net_income_continuing_ops": -23705000, "net_income_to_common": -24470000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 142950000, "short_term_investments": 0, "net_receivables": 54491000, "inventory": 9044000, "other_current_assets": null, "total_current_assets": 258885000, "net_ppe": null, "goodwill": 42017000, "intangible_assets": 10316000, "goodwill_and_intangibles": 52333000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 594953000, "total_assets": 853838000, "short_term_debt": 1747000, "accounts_payable": 13489000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 332796000, "long_term_debt": 620376000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 624118000, "total_liabilities": 956914000, "total_debt": 622123000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -294491000, "total_equity": -133589000, "shares_outstanding": 53245491, "operating_cash_flow": 17446000, "stock_based_compensation": 3390000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8293000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8293000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 67564000, "free_cash_flow": 25739000, "net_change_in_cash": 76717000 }, "raw_data": { "income": { "ebit": "-12019000", "ebitda": "-330000", "netIncome": "-24470000", "grossProfit": "47144000", "depreciation": "None", "totalRevenue": "124798000", "costOfRevenue": "77654000", "interestIncome": "None", "incomeBeforeTax": "-23664000", "interestExpense": "11645000", "operatingIncome": "-8500000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "41000", "reportedCurrency": "USD", "netInterestIncome": "-11645000", "nonInterestIncome": "None", "operatingExpenses": "55644000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-3519000", "costofGoodsAndServicesSold": "77654000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11689000", "sellingGeneralAndAdministrative": "29155000", "netIncomeFromContinuingOperations": "-23705000" }, "balance": { "goodwill": "42017000", "inventory": "9044000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "853838000", "longTermDebt": "620376000", "shortTermDebt": "1747000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "10316000", "reportedCurrency": "USD", "retainedEarnings": "-294491000", "totalLiabilities": "956914000", "otherCurrentAssets": "106891000", "totalCurrentAssets": "258885000", "currentLongTermDebt": "46000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "54491000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "594953000", "currentAccountsPayable": "13489000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "531898000", "shortLongTermDebtTotal": "624322000", "totalShareholderEquity": "-133589000", "capitalLeaseObligations": "3900000", "otherCurrentLiabilities": "44635000", "totalCurrentLiabilities": "332796000", "otherNonCurrentLiabilities": "2288000", "totalNonCurrentLiabilities": "624118000", "cashAndShortTermInvestments": "142950000", "commonStockSharesOutstanding": "53245491", "intangibleAssetsExcludingGoodwill": "10316000", "cashAndCashEquivalentsAtCarryingValue": "142950000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23702000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "2057000", "operatingCashflow": "17446000", "capitalExpenditures": "8293000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "67564000", "cashflowFromInvestment": "-8293000", "stockBasedCompensation": "3390000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "76717000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-530000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11689000", "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": "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" ] } } }