{ "ticker": { "uuid": "5be5cb42-4d66-489a-8cc2-79e3038fef15", "symbol": "BAER", "name": "Bridger Aerospace Group Holdings, Inc. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Security & Protection Services", "page_url": "https://sharemaestro.com/factors/ticker/5be5cb42-4d66-489a-8cc2-79e3038fef15/", "api_url": "https://sharemaestro.com/factors/api/tickers/5be5cb42-4d66-489a-8cc2-79e3038fef15/" }, "ticker_metadata": { "id": 4963, "uuid": "5be5cb42-4d66-489a-8cc2-79e3038fef15", "symbol": "BAER", "name": "Bridger Aerospace Group Holdings, Inc. Common Stock", "asset_type": "equity", "market_cap": 134872000, "stock_exchange_id": 2, "industry": "Security & Protection Services", "sector": "Industrials", "description": "Bridger Aerospace Group Holdings, Inc. provides aerial wildfire management, relief and suppression, and firefighting services in the United States. The company is headquartered in Belgrade, Montana.", "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": "5be5cb42-4d66-489a-8cc2-79e3038fef15", "symbol": "BAER", "name": "Bridger Aerospace Group Holdings, Inc. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Security & Protection Services", "page_url": "https://sharemaestro.com/factors/ticker/5be5cb42-4d66-489a-8cc2-79e3038fef15/", "api_url": "https://sharemaestro.com/factors/api/tickers/5be5cb42-4d66-489a-8cc2-79e3038fef15/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.67, "value": 0.66, "quality": 0.76, "momentum": 0.21, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 1.89, "market_cap": 104496646.59, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0851, "shareholder_yield": 0, "roe": -0.3403, "piotroski_f_score": 7, "momentum_12_1": -0.0938, "volatility_252d": 0.7308 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:34.599492+00:00", "batch_id": "" }, "size": { "price_close": 1.89, "market_cap": 104496646.59, "market_cap_usd": 104496646.59, "enterprise_value": 317267646.59, "shares_outstanding": 55289231, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 3.0584, "ptbv_ratio": 14.1844, "ps_ratio": 0.9032, "pcf_ratio": 7.8741, "pfcf_ratio": 1.0818, "ev_ebitda": 11.7441, "ev_ebit": 27.6534, "ev_sales": 2.7423, "ev_fcf": 3.2844, "earnings_yield": null, "fcf_yield": 0.3045, "price_to_sales": 0.9032, "price_to_book": 3.0584, "price_to_cashflow": 7.8741, "ebitda_to_ev": 0.0851, "sales_yield": 0.3647 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.3864, "operating_margin": 0.0992, "net_margin": -0.1005, "ebitda_margin": 0.2335, "fcf_margin": 0.8349, "roe": -0.3403, "roa": -0.037, "roic": 0.0348, "roc_greenblatt": null, "asset_turnover": 0.368, "cash_conversion": -8.3089, "accruals_ratio": -0.0792, "sbc_to_revenue": 0.0652, "piotroski_f_score": 7, "altman_z_score": -1.3284, "earnings_stability_5y": 8.0018, "revenue_stability_5y": 0.625, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1422, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 8.201, "net_debt_to_ebitda": 7.876, "debt_to_assets": 0.7054, "interest_coverage": 0.4845, "current_ratio": 0.9007, "quick_ratio": 0.8427, "net_debt": 212771000, "local_beta": -0.0011, "volatility_252d": 0.7308, "volatility_60d": 1.6856, "max_drawdown_12m": -0.4221, "risk_adjusted_momentum": -0.1284 }, "growth": { "revenue_growth_1y": 0.0639, "revenue_growth_3y_cagr": 0.3835, "revenue_growth_5y_cagr": 0.5572, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 4.2142, "book_value_growth_1y": 0.1255, "revenue_growth": 0.0639, "earnings_growth": null }, "momentum": { "price_return_1m": 0.1183, "price_return_3m": -0.1429, "price_return_6m": 0.0385, "price_return_9m": -0.069, "price_return_12m": 0.0134, "price_return_12m_ex1m": -0.0938, "momentum_6m": 0.0385, "momentum_12m": 0.0134, "momentum_12_1": -0.0938, "distance_from_52w_high": -0.346, "distance_from_52w_low": 0.2194, "relative_strength": -0.1445 }, "raw_ttm": { "revenue_ttm": 115696000, "gross_profit_ttm": 44708000, "ebit_ttm": 11473001, "ebitda_ttm": 27015000, "net_income_ttm": -11626000, "eps_diluted_ttm": -0.2103, "operating_cash_flow_ttm": 13271000, "capital_expenditure_ttm": 83328000, "fcf_ttm": 96599000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 23678000, "cash_and_equivalents": 9000000, "total_current_assets": 19224000, "total_current_liabilities": 21343000, "net_ppe": null, "total_assets": 314371000, "total_debt": 221771000, "total_equity": 34167000, "net_working_capital": -5245000, "book_value_per_share": 0.618, "retained_earnings": -456403000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 7367000, "tangible_book_per_share": 0.1332 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 65, "rank_ptbv": 87, "rank_ps": 25, "rank_pcf": 32, "rank_ev_ebitda": 49, "rank_ev_ebit": 81, "rank_earnings_yield": 50, "rank_fcf_yield": 9, "rank_dividend_yield": 63, "rank_shareholder_yield": 63, "rank_total_yield": 63, "rank_roe": 88, "rank_roc": 50, "rank_roic": 68, "rank_gross_margin": 59, "rank_fcf_margin": 7, "rank_piotroski": 10, "rank_accruals": 28, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 53, "rank_momentum_12m": 63, "rank_momentum_12m_ex1m": 74, "rank_relative_strength": 66 }, "composites": { "value_composite": 34, "quality_composite": 24, "momentum_composite": 79, "growth_composite": 68, "yield_composite": 75, "svqf_composite": 39, "vc1_composite": 28, "vc2_composite": 31, "vc3_composite": 31, "trending_value_composite": null, "overall_composite": 33, "quality_value_composite": 0.7082, "os_score": 0.67, "value_percentile": 0.66, "quality_percentile": 0.76, "momentum_percentile": 0.21, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 28, "all_cap_buyback_rank": 44, "small_cap_core_rank": 39, "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": 516, "ticker_id": 4963, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:34.599492+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.89, "market_cap": 104496646.59, "market_cap_usd": 104496646.59, "enterprise_value": 317267646.59, "shares_outstanding": 55289231, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 3.0584086, "ptbv_ratio": 14.18442332, "ps_ratio": 0.90320017, "pcf_ratio": 7.87405972, "pfcf_ratio": 1.08175702, "ev_ebitda": 11.74412906, "ev_ebit": 27.65341401, "ev_sales": 2.74225251, "ev_fcf": 3.28437817, "earnings_yield": null, "fcf_yield": 0.30447164, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.3864265, "operating_margin": 0.09916506, "net_margin": -0.10048748, "ebitda_margin": 0.23349986, "fcf_margin": 0.83493811, "roe": -0.34026985, "roa": -0.03698178, "roic": 0.03484579, "roc_greenblatt": null, "asset_turnover": 0.36802377, "cash_conversion": -8.30887666, "accruals_ratio": -0.07919624, "sbc_to_revenue": 0.06516215, "debt_to_equity": 8.20101267, "net_debt_to_ebitda": 7.87603183, "debt_to_assets": 0.70544357, "interest_coverage": 0.48454266, "current_ratio": 0.90071686, "quick_ratio": 0.84266504, "net_debt": 212771000, "revenue_growth_1y": 0.0638517, "revenue_growth_3y_cagr": 0.38345892, "revenue_growth_5y_cagr": 0.55723895, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 4.21423945, "book_value_growth_1y": 0.1255069, "piotroski_f_score": 7, "altman_z_score": -1.32838893, "earnings_stability_5y": 8.001769, "revenue_stability_5y": 0.625002, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.1183432, "price_return_3m": -0.14285714, "price_return_6m": 0.03846154, "price_return_9m": -0.06896552, "price_return_12m": 0.01340483, "price_return_12m_ex1m": -0.09383378, "distance_from_52w_high": -0.34602076, "distance_from_52w_low": 0.21935484, "relative_strength": -0.14453622, "local_beta": -0.0011, "volatility_252d": 0.730839, "volatility_60d": 1.685564, "max_drawdown_12m": -0.42214533, "revenue_ttm": 115696000, "gross_profit_ttm": 44708000, "ebit_ttm": 11473001, "ebitda_ttm": 27015000, "net_income_ttm": -11626000, "eps_diluted_ttm": -0.21027603, "operating_cash_flow_ttm": 13271000, "capital_expenditure_ttm": 83328000, "fcf_ttm": 96599000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 23678000, "cash_and_equivalents": 9000000, "total_current_assets": 19224000, "total_current_liabilities": 21343000, "net_ppe": null, "total_assets": 314371000, "total_debt": 221771000, "total_equity": 34167000, "net_working_capital": -5245000, "book_value_per_share": 0.61796844, "retained_earnings": -456403000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 7367000, "tangible_book_per_share": 0.13324475, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 50, "rank_pb": 65, "rank_ptbv": 87, "rank_ps": 25, "rank_pcf": 32, "rank_ev_ebitda": 49, "rank_ev_ebit": 81, "rank_earnings_yield": 50, "rank_fcf_yield": 9, "rank_dividend_yield": 63, "rank_shareholder_yield": 63, "rank_total_yield": 63, "rank_roe": 88, "rank_roc": 50, "rank_roic": 68, "rank_gross_margin": 59, "rank_fcf_margin": 7, "rank_piotroski": 10, "rank_accruals": 28, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 53, "rank_momentum_12m": 63, "rank_momentum_12m_ex1m": 74, "rank_relative_strength": 66, "value_composite": 34, "quality_composite": 24, "momentum_composite": 79, "growth_composite": 68, "yield_composite": 75, "svqf_composite": 39, "vc1_composite": 28, "vc2_composite": 31, "vc3_composite": 31, "trending_value_composite": null, "overall_composite": 33, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 28, "all_cap_buyback_rank": 44, "small_cap_core_rank": 39, "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": 1.89, "os": 0.67, "value": 0.66, "quality": 0.76, "momentum": 0.21, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.3403, "momentum_12_1": -0.0938, "complete_fields": { "id": 516, "ticker_id": 4963, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:34.599492+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.89, "market_cap": 104496646.59, "market_cap_usd": 104496646.59, "enterprise_value": 317267646.59, "shares_outstanding": 55289231, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 3.0584086, "ptbv_ratio": 14.18442332, "ps_ratio": 0.90320017, "pcf_ratio": 7.87405972, "pfcf_ratio": 1.08175702, "ev_ebitda": 11.74412906, "ev_ebit": 27.65341401, "ev_sales": 2.74225251, "ev_fcf": 3.28437817, "earnings_yield": null, "fcf_yield": 0.30447164, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.3864265, "operating_margin": 0.09916506, "net_margin": -0.10048748, "ebitda_margin": 0.23349986, "fcf_margin": 0.83493811, "roe": -0.34026985, "roa": -0.03698178, "roic": 0.03484579, "roc_greenblatt": null, "asset_turnover": 0.36802377, "cash_conversion": -8.30887666, "accruals_ratio": -0.07919624, "sbc_to_revenue": 0.06516215, "debt_to_equity": 8.20101267, "net_debt_to_ebitda": 7.87603183, "debt_to_assets": 0.70544357, "interest_coverage": 0.48454266, "current_ratio": 0.90071686, "quick_ratio": 0.84266504, "net_debt": 212771000, "revenue_growth_1y": 0.0638517, "revenue_growth_3y_cagr": 0.38345892, "revenue_growth_5y_cagr": 0.55723895, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 4.21423945, "book_value_growth_1y": 0.1255069, "piotroski_f_score": 7, "altman_z_score": -1.32838893, "earnings_stability_5y": 8.001769, "revenue_stability_5y": 0.625002, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.1183432, "price_return_3m": -0.14285714, "price_return_6m": 0.03846154, "price_return_9m": -0.06896552, "price_return_12m": 0.01340483, "price_return_12m_ex1m": -0.09383378, "distance_from_52w_high": -0.34602076, "distance_from_52w_low": 0.21935484, "relative_strength": -0.14453622, "local_beta": -0.0011, "volatility_252d": 0.730839, "volatility_60d": 1.685564, "max_drawdown_12m": -0.42214533, "revenue_ttm": 115696000, "gross_profit_ttm": 44708000, "ebit_ttm": 11473001, "ebitda_ttm": 27015000, "net_income_ttm": -11626000, "eps_diluted_ttm": -0.21027603, "operating_cash_flow_ttm": 13271000, "capital_expenditure_ttm": 83328000, "fcf_ttm": 96599000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 23678000, "cash_and_equivalents": 9000000, "total_current_assets": 19224000, "total_current_liabilities": 21343000, "net_ppe": null, "total_assets": 314371000, "total_debt": 221771000, "total_equity": 34167000, "net_working_capital": -5245000, "book_value_per_share": 0.61796844, "retained_earnings": -456403000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 7367000, "tangible_book_per_share": 0.13324475, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 50, "rank_pb": 65, "rank_ptbv": 87, "rank_ps": 25, "rank_pcf": 32, "rank_ev_ebitda": 49, "rank_ev_ebit": 81, "rank_earnings_yield": 50, "rank_fcf_yield": 9, "rank_dividend_yield": 63, "rank_shareholder_yield": 63, "rank_total_yield": 63, "rank_roe": 88, "rank_roc": 50, "rank_roic": 68, "rank_gross_margin": 59, "rank_fcf_margin": 7, "rank_piotroski": 10, "rank_accruals": 28, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 53, "rank_momentum_12m": 63, "rank_momentum_12m_ex1m": 74, "rank_relative_strength": 66, "value_composite": 34, "quality_composite": 24, "momentum_composite": 79, "growth_composite": 68, "yield_composite": 75, "svqf_composite": 39, "vc1_composite": 28, "vc2_composite": 31, "vc3_composite": 31, "trending_value_composite": null, "overall_composite": 33, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 28, "all_cap_buyback_rank": 44, "small_cap_core_rank": 39, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:18.192748+00:00", "is_restated": false, "income_statement": { "revenue": 122830000, "cost_of_revenue": 71147000, "gross_profit": 51683000, "ebit": 27188000, "ebitda": 42659000, "pretax_income": 3925000, "tax_provision": -215000, "net_income": 4140000, "net_income_to_common": 4140000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31381000, "total_current_assets": 40219000, "total_assets": 330306000, "short_term_debt": 3310000, "long_term_debt": 212380000, "total_debt": 215690000, "total_liabilities": 265640000, "total_equity": 64666000, "shares_outstanding": 54283410, "goodwill_and_intangibles": 26911000 }, "cash_flow": { "operating_cash_flow": 16732000, "capital_expenditure": 80942000, "free_cash_flow": 97674000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25424, "ticker_id": 4963, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:18.192748+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27188000", "ebitda": "42659000", "netIncome": "4140000", "grossProfit": "51683000", "depreciation": "None", "totalRevenue": "122830000", "costOfRevenue": "71147000", "interestIncome": "None", "incomeBeforeTax": "3925000", "interestExpense": "23263000", "operatingIncome": "15400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-215000", "reportedCurrency": "USD", "netInterestIncome": "-23263000", "nonInterestIncome": "None", "operatingExpenses": "36283000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "71147000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15471000", "sellingGeneralAndAdministrative": "36283000", "netIncomeFromContinuingOperations": "4140000" }, "balance": { "goodwill": "20888000", "inventory": "None", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "330306000", "longTermDebt": "212380000", "shortTermDebt": "3310000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "6023000", "reportedCurrency": "USD", "retainedEarnings": "-425099000", "totalLiabilities": "265640000", "otherCurrentAssets": "5648000", "totalCurrentAssets": "40219000", "currentLongTermDebt": "926000", "longTermInvestments": "5000000", "shortTermInvestments": "None", "currentNetReceivables": "3190000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "290087000", "currentAccountsPayable": "3417000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "244853000", "totalShareholderEquity": "64666000", "capitalLeaseObligations": "31547000", "otherCurrentLiabilities": "9794000", "totalCurrentLiabilities": "16521000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "249119000", "cashAndShortTermInvestments": "31381000", "commonStockSharesOutstanding": "54283410", "intangibleAssetsExcludingGoodwill": "6023000", "cashAndCashEquivalentsAtCarryingValue": "31381000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4140000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-797000", "operatingCashflow": "16732000", "capitalExpenditures": "80942000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4320000", "cashflowFromInvestment": "-34443000", "stockBasedCompensation": "7098000", "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": "15471000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 122830000, "cost_of_revenue": 71147000, "gross_profit": 51683000, "research_and_development": null, "selling_general_admin": 36283000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27188000, "depreciation_amortisation": 15471000, "ebitda": 42659000, "interest_expense": 23263000, "interest_income": null, "other_non_operating": null, "pretax_income": 3925000, "tax_provision": -215000, "effective_tax_rate": null, "net_income": 4140000, "net_income_continuing_ops": 4140000, "net_income_to_common": 4140000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31381000, "short_term_investments": null, "net_receivables": 3190000, "inventory": null, "other_current_assets": null, "total_current_assets": 40219000, "net_ppe": null, "goodwill": 20888000, "intangible_assets": 6023000, "goodwill_and_intangibles": 26911000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 290087000, "total_assets": 330306000, "short_term_debt": 3310000, "accounts_payable": 3417000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16521000, "long_term_debt": 212380000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 249119000, "total_liabilities": 265640000, "total_debt": 215690000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -425099000, "total_equity": 64666000, "shares_outstanding": 54283410, "operating_cash_flow": 16732000, "stock_based_compensation": 7098000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 80942000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34443000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4320000, "free_cash_flow": 97674000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27188000", "ebitda": "42659000", "netIncome": "4140000", "grossProfit": "51683000", "depreciation": "None", "totalRevenue": "122830000", "costOfRevenue": "71147000", "interestIncome": "None", "incomeBeforeTax": "3925000", "interestExpense": "23263000", "operatingIncome": "15400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-215000", "reportedCurrency": "USD", "netInterestIncome": "-23263000", "nonInterestIncome": "None", "operatingExpenses": "36283000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "71147000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15471000", "sellingGeneralAndAdministrative": "36283000", "netIncomeFromContinuingOperations": "4140000" }, "balance": { "goodwill": "20888000", "inventory": "None", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "330306000", "longTermDebt": "212380000", "shortTermDebt": "3310000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "6023000", "reportedCurrency": "USD", "retainedEarnings": "-425099000", "totalLiabilities": "265640000", "otherCurrentAssets": "5648000", "totalCurrentAssets": "40219000", "currentLongTermDebt": "926000", "longTermInvestments": "5000000", "shortTermInvestments": "None", "currentNetReceivables": "3190000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "290087000", "currentAccountsPayable": "3417000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "244853000", "totalShareholderEquity": "64666000", "capitalLeaseObligations": "31547000", "otherCurrentLiabilities": "9794000", "totalCurrentLiabilities": "16521000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "249119000", "cashAndShortTermInvestments": "31381000", "commonStockSharesOutstanding": "54283410", "intangibleAssetsExcludingGoodwill": "6023000", "cashAndCashEquivalentsAtCarryingValue": "31381000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4140000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-797000", "operatingCashflow": "16732000", "capitalExpenditures": "80942000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4320000", "cashflowFromInvestment": "-34443000", "stockBasedCompensation": "7098000", "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": "15471000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:18.192748+00:00", "is_restated": false, "income_statement": { "revenue": 98613000, "cost_of_revenue": 57475000, "gross_profit": 41138000, "ebit": 7385000, "ebitda": 24836000, "pretax_income": -16329000, "tax_provision": -762000, "net_income": -15567000, "net_income_to_common": -15567000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39336000, "total_current_assets": 63809000, "total_assets": 290809000, "short_term_debt": 4005000, "long_term_debt": 202469000, "total_debt": 206474000, "total_liabilities": 237332000, "total_equity": 53477000, "shares_outstanding": 50525000, "goodwill_and_intangibles": 26825000 }, "cash_flow": { "operating_cash_flow": 9355000, "capital_expenditure": 4084000, "free_cash_flow": 13439000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25429, "ticker_id": 4963, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:18.192748+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7385000", "ebitda": "24836000", "netIncome": "-15567000", "grossProfit": "41138000", "depreciation": "None", "totalRevenue": "98613000", "costOfRevenue": "57475000", "interestIncome": "None", "incomeBeforeTax": "-16329000", "interestExpense": "23714000", "operatingIncome": "5318000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-762000", "reportedCurrency": "USD", "netInterestIncome": "-23714000", "nonInterestIncome": "None", "operatingExpenses": "35820000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57475000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17451000", "sellingGeneralAndAdministrative": "71993000", "netIncomeFromContinuingOperations": "-15567000" }, "balance": { "goodwill": "20749000", "inventory": "857000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "290809000", "longTermDebt": "202469000", "shortTermDebt": "4005000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6076000", "reportedCurrency": "USD", "retainedEarnings": "-429239000", "totalLiabilities": "237332000", "otherCurrentAssets": "17671000", "totalCurrentAssets": "63809000", "currentLongTermDebt": "2170000", "longTermInvestments": "5000000", "shortTermInvestments": "1009000", "currentNetReceivables": "5945000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "227000000", "currentAccountsPayable": "5330000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "212557000", "totalShareholderEquity": "53477000", "capitalLeaseObligations": "7918000", "otherCurrentLiabilities": "14057000", "totalCurrentLiabilities": "23392000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "213940000", "cashAndShortTermInvestments": "39336000", "commonStockSharesOutstanding": "50525000", "intangibleAssetsExcludingGoodwill": "6076000", "cashAndCashEquivalentsAtCarryingValue": "39336000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15567000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-104000", "operatingCashflow": "9355000", "capitalExpenditures": "4084000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4673000", "cashflowFromInvestment": "2056000", "stockBasedCompensation": "16160000", "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": "17451000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 98613000, "cost_of_revenue": 57475000, "gross_profit": 41138000, "research_and_development": null, "selling_general_admin": 71993000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7385000, "depreciation_amortisation": 17451000, "ebitda": 24836000, "interest_expense": 23714000, "interest_income": null, "other_non_operating": null, "pretax_income": -16329000, "tax_provision": -762000, "effective_tax_rate": null, "net_income": -15567000, "net_income_continuing_ops": -15567000, "net_income_to_common": -15567000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39336000, "short_term_investments": 1009000, "net_receivables": 5945000, "inventory": 857000, "other_current_assets": null, "total_current_assets": 63809000, "net_ppe": null, "goodwill": 20749000, "intangible_assets": 6076000, "goodwill_and_intangibles": 26825000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 227000000, "total_assets": 290809000, "short_term_debt": 4005000, "accounts_payable": 5330000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 23392000, "long_term_debt": 202469000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 213940000, "total_liabilities": 237332000, "total_debt": 206474000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -429239000, "total_equity": 53477000, "shares_outstanding": 50525000, "operating_cash_flow": 9355000, "stock_based_compensation": 16160000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4084000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2056000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4673000, "free_cash_flow": 13439000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7385000", "ebitda": "24836000", "netIncome": "-15567000", "grossProfit": "41138000", "depreciation": "None", "totalRevenue": "98613000", "costOfRevenue": "57475000", "interestIncome": "None", "incomeBeforeTax": "-16329000", "interestExpense": "23714000", "operatingIncome": "5318000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-762000", "reportedCurrency": "USD", "netInterestIncome": "-23714000", "nonInterestIncome": "None", "operatingExpenses": "35820000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57475000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17451000", "sellingGeneralAndAdministrative": "71993000", "netIncomeFromContinuingOperations": "-15567000" }, "balance": { "goodwill": "20749000", "inventory": "857000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "290809000", "longTermDebt": "202469000", "shortTermDebt": "4005000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6076000", "reportedCurrency": "USD", "retainedEarnings": "-429239000", "totalLiabilities": "237332000", "otherCurrentAssets": "17671000", "totalCurrentAssets": "63809000", "currentLongTermDebt": "2170000", "longTermInvestments": "5000000", "shortTermInvestments": "1009000", "currentNetReceivables": "5945000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "227000000", "currentAccountsPayable": "5330000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "212557000", "totalShareholderEquity": "53477000", "capitalLeaseObligations": "7918000", "otherCurrentLiabilities": "14057000", "totalCurrentLiabilities": "23392000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "213940000", "cashAndShortTermInvestments": "39336000", "commonStockSharesOutstanding": "50525000", "intangibleAssetsExcludingGoodwill": "6076000", "cashAndCashEquivalentsAtCarryingValue": "39336000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15567000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-104000", "operatingCashflow": "9355000", "capitalExpenditures": "4084000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4673000", "cashflowFromInvestment": "2056000", "stockBasedCompensation": "16160000", "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": "17451000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:18.192748+00:00", "is_restated": false, "income_statement": { "revenue": 66708000, "cost_of_revenue": 41340000, "gross_profit": 25368000, "ebit": -54442000, "ebitda": -43353000, "pretax_income": -77660000, "tax_provision": -302000, "net_income": -77358000, "net_income_to_common": -77358000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22956000, "total_current_assets": 45195000, "total_assets": 273470000, "short_term_debt": 4252000, "long_term_debt": 204585000, "total_debt": 208837000, "total_liabilities": 246539000, "total_equity": 26931000, "shares_outstanding": 78908000, "goodwill_and_intangibles": 15104590 }, "cash_flow": { "operating_cash_flow": -26808000, "capital_expenditure": 21066000, "free_cash_flow": -5742000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25434, "ticker_id": 4963, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:18.192748+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-54442000", "ebitda": "-43353000", "netIncome": "-77358000", "grossProfit": "25368000", "depreciation": "None", "totalRevenue": "66708000", "costOfRevenue": "41340000", "interestIncome": "None", "incomeBeforeTax": "-77660000", "interestExpense": "23218000", "operatingIncome": "-57495000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-302000", "reportedCurrency": "USD", "netInterestIncome": "-24200007", "nonInterestIncome": "None", "operatingExpenses": "82863000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41340000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11089000", "sellingGeneralAndAdministrative": "71993000", "netIncomeFromContinuingOperations": "-63253913" }, "balance": { "goodwill": "13163000", "inventory": "488000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "273470000", "longTermDebt": "204585000", "shortTermDebt": "4252000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1941590", "reportedCurrency": "USD", "retainedEarnings": "-413672000", "totalLiabilities": "246539000", "otherCurrentAssets": "17117000", "totalCurrentAssets": "45195000", "currentLongTermDebt": "2099000", "longTermInvestments": "5000000", "shortTermInvestments": "1009000", "currentNetReceivables": "4113000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "228275000", "currentAccountsPayable": "3978000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "214616000", "totalShareholderEquity": "26931000", "capitalLeaseObligations": "7932000", "otherCurrentLiabilities": "17168000", "totalCurrentLiabilities": "25398000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "221141000", "cashAndShortTermInvestments": "22956000", "commonStockSharesOutstanding": "78908000", "intangibleAssetsExcludingGoodwill": "1941590", "cashAndCashEquivalentsAtCarryingValue": "22956000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-77358000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1273000", "operatingCashflow": "-26808000", "capitalExpenditures": "21066000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5831000", "cashflowFromInvestment": "27158000", "stockBasedCompensation": "47796000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11089000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 66708000, "cost_of_revenue": 41340000, "gross_profit": 25368000, "research_and_development": null, "selling_general_admin": 71993000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -54442000, "depreciation_amortisation": 11089000, "ebitda": -43353000, "interest_expense": 23218000, "interest_income": null, "other_non_operating": null, "pretax_income": -77660000, "tax_provision": -302000, "effective_tax_rate": null, "net_income": -77358000, "net_income_continuing_ops": -63253913, "net_income_to_common": -77358000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22956000, "short_term_investments": 1009000, "net_receivables": 4113000, "inventory": 488000, "other_current_assets": null, "total_current_assets": 45195000, "net_ppe": null, "goodwill": 13163000, "intangible_assets": 1941590, "goodwill_and_intangibles": 15104590, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 228275000, "total_assets": 273470000, "short_term_debt": 4252000, "accounts_payable": 3978000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 25398000, "long_term_debt": 204585000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 221141000, "total_liabilities": 246539000, "total_debt": 208837000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -413672000, "total_equity": 26931000, "shares_outstanding": 78908000, "operating_cash_flow": -26808000, "stock_based_compensation": 47796000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21066000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 27158000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5831000, "free_cash_flow": -5742000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-54442000", "ebitda": "-43353000", "netIncome": "-77358000", "grossProfit": "25368000", "depreciation": "None", "totalRevenue": "66708000", "costOfRevenue": "41340000", "interestIncome": "None", "incomeBeforeTax": "-77660000", "interestExpense": "23218000", "operatingIncome": "-57495000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-302000", "reportedCurrency": "USD", "netInterestIncome": "-24200007", "nonInterestIncome": "None", "operatingExpenses": "82863000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41340000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11089000", "sellingGeneralAndAdministrative": "71993000", "netIncomeFromContinuingOperations": "-63253913" }, "balance": { "goodwill": "13163000", "inventory": "488000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "273470000", "longTermDebt": "204585000", "shortTermDebt": "4252000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1941590", "reportedCurrency": "USD", "retainedEarnings": "-413672000", "totalLiabilities": "246539000", "otherCurrentAssets": "17117000", "totalCurrentAssets": "45195000", "currentLongTermDebt": "2099000", "longTermInvestments": "5000000", "shortTermInvestments": "1009000", "currentNetReceivables": "4113000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "228275000", "currentAccountsPayable": "3978000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "214616000", "totalShareholderEquity": "26931000", "capitalLeaseObligations": "7932000", "otherCurrentLiabilities": "17168000", "totalCurrentLiabilities": "25398000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "221141000", "cashAndShortTermInvestments": "22956000", "commonStockSharesOutstanding": "78908000", "intangibleAssetsExcludingGoodwill": "1941590", "cashAndCashEquivalentsAtCarryingValue": "22956000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-77358000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1273000", "operatingCashflow": "-26808000", "capitalExpenditures": "21066000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5831000", "cashflowFromInvestment": "27158000", "stockBasedCompensation": "47796000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11089000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:18.192748+00:00", "is_restated": false, "income_statement": { "revenue": 46388000, "cost_of_revenue": 33886000, "gross_profit": 12502000, "ebit": -22105000, "ebitda": -13014000, "pretax_income": -42125000, "tax_provision": 19495622, "net_income": -42125000, "net_income_to_common": -42125000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30163000, "total_current_assets": 106865000, "total_assets": 305979000, "short_term_debt": 2467000, "long_term_debt": 205471958, "total_debt": 207938958, "total_liabilities": 230579000, "total_equity": 75400000, "shares_outstanding": 43769290, "goodwill_and_intangibles": 2889000 }, "cash_flow": { "operating_cash_flow": -9918000, "capital_expenditure": 25582000, "free_cash_flow": 15664000, "dividends_paid": 306249000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25439, "ticker_id": 4963, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:18.192748+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-22105000", "ebitda": "-13014000", "netIncome": "-42125000", "grossProfit": "12502000", "depreciation": "None", "totalRevenue": "46388000", "costOfRevenue": "33886000", "interestIncome": "None", "incomeBeforeTax": "-42125000", "interestExpense": "20020000", "operatingIncome": "-22626000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "19495622", "reportedCurrency": "USD", "netInterestIncome": "-20017177", "nonInterestIncome": "None", "operatingExpenses": "35128000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1331217", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33886000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9091000", "sellingGeneralAndAdministrative": "34441322", "netIncomeFromContinuingOperations": "-42121959" }, "balance": { "goodwill": "2458000", "inventory": "1761000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "305979000", "longTermDebt": "205471958", "shortTermDebt": "2467000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "431000", "reportedCurrency": "USD", "retainedEarnings": "-415304000", "totalLiabilities": "230579000", "otherCurrentAssets": "21693000", "totalCurrentAssets": "106865000", "currentLongTermDebt": "2445594", "longTermInvestments": "1000000", "shortTermInvestments": "54980000", "currentNetReceivables": "29000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "199114000", "currentAccountsPayable": "3170000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "192762467", "shortLongTermDebtTotal": "208693000", "totalShareholderEquity": "75400000", "capitalLeaseObligations": "776157", "otherCurrentLiabilities": "18670000", "totalCurrentLiabilities": "24307000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "206272000", "cashAndShortTermInvestments": "30163000", "commonStockSharesOutstanding": "43769290", "intangibleAssetsExcludingGoodwill": "431000", "cashAndCashEquivalentsAtCarryingValue": "30163000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-42125000", "profitLoss": "None", "dividendPayout": "306249000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "183000", "operatingCashflow": "-9918000", "capitalExpenditures": "25582000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "124930000", "cashflowFromInvestment": "-89813000", "stockBasedCompensation": "9000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "306249000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-306249000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9091000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 46388000, "cost_of_revenue": 33886000, "gross_profit": 12502000, "research_and_development": 1331217, "selling_general_admin": 34441322, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -22105000, "depreciation_amortisation": 9091000, "ebitda": -13014000, "interest_expense": 20020000, "interest_income": null, "other_non_operating": null, "pretax_income": -42125000, "tax_provision": 19495622, "effective_tax_rate": null, "net_income": -42125000, "net_income_continuing_ops": -42121959, "net_income_to_common": -42125000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30163000, "short_term_investments": 54980000, "net_receivables": 29000, "inventory": 1761000, "other_current_assets": null, "total_current_assets": 106865000, "net_ppe": null, "goodwill": 2458000, "intangible_assets": 431000, "goodwill_and_intangibles": 2889000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 199114000, "total_assets": 305979000, "short_term_debt": 2467000, "accounts_payable": 3170000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24307000, "long_term_debt": 205471958, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 206272000, "total_liabilities": 230579000, "total_debt": 207938958, "preferred_stock": null, "minority_interest": null, "retained_earnings": -415304000, "total_equity": 75400000, "shares_outstanding": 43769290, "operating_cash_flow": -9918000, "stock_based_compensation": 9000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25582000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -89813000, "dividends_paid": 306249000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 124930000, "free_cash_flow": 15664000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-22105000", "ebitda": "-13014000", "netIncome": "-42125000", "grossProfit": "12502000", "depreciation": "None", "totalRevenue": "46388000", "costOfRevenue": "33886000", "interestIncome": "None", "incomeBeforeTax": "-42125000", "interestExpense": "20020000", "operatingIncome": "-22626000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "19495622", "reportedCurrency": "USD", "netInterestIncome": "-20017177", "nonInterestIncome": "None", "operatingExpenses": "35128000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1331217", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33886000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9091000", "sellingGeneralAndAdministrative": "34441322", "netIncomeFromContinuingOperations": "-42121959" }, "balance": { "goodwill": "2458000", "inventory": "1761000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "305979000", "longTermDebt": "205471958", "shortTermDebt": "2467000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "431000", "reportedCurrency": "USD", "retainedEarnings": "-415304000", "totalLiabilities": "230579000", "otherCurrentAssets": "21693000", "totalCurrentAssets": "106865000", "currentLongTermDebt": "2445594", "longTermInvestments": "1000000", "shortTermInvestments": "54980000", "currentNetReceivables": "29000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "199114000", "currentAccountsPayable": "3170000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "192762467", "shortLongTermDebtTotal": "208693000", "totalShareholderEquity": "75400000", "capitalLeaseObligations": "776157", "otherCurrentLiabilities": "18670000", "totalCurrentLiabilities": "24307000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "206272000", "cashAndShortTermInvestments": "30163000", "commonStockSharesOutstanding": "43769290", "intangibleAssetsExcludingGoodwill": "431000", "cashAndCashEquivalentsAtCarryingValue": "30163000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-42125000", "profitLoss": "None", "dividendPayout": "306249000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "183000", "operatingCashflow": "-9918000", "capitalExpenditures": "25582000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "124930000", "cashflowFromInvestment": "-89813000", "stockBasedCompensation": "9000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "306249000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-306249000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9091000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:18.192748+00:00", "is_restated": false, "income_statement": { "revenue": 39384182, "cost_of_revenue": 26579184, "gross_profit": 12804998, "ebit": 2753131, "ebitda": 9426816, "pretax_income": -6540797, "tax_provision": 10457088, "net_income": -6540797, "net_income_to_common": -6540797, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13689091, "total_current_assets": 22066471, "total_assets": 195112239, "short_term_debt": 2160899, "long_term_debt": 58117473, "total_debt": 60278372, "total_liabilities": 133252350, "total_equity": 61859889, "shares_outstanding": 43769290, "goodwill_and_intangibles": 2765891 }, "cash_flow": { "operating_cash_flow": 6020870, "capital_expenditure": 53762852, "free_cash_flow": 59783722, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25444, "ticker_id": 4963, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:18.192748+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2753131", "ebitda": "9426816", "netIncome": "-6540797", "grossProfit": "12804998", "depreciation": "None", "totalRevenue": "39384182", "costOfRevenue": "26579184", "interestIncome": "None", "incomeBeforeTax": "-6540797", "interestExpense": "9293928", "operatingIncome": "1589971", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "10457088", "reportedCurrency": "USD", "netInterestIncome": "-9293928", "nonInterestIncome": "None", "operatingExpenses": "11215027", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "365627", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26579184", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6673685", "sellingGeneralAndAdministrative": "10849400", "netIncomeFromContinuingOperations": "-6540797" }, "balance": { "goodwill": "2457937", "inventory": "1944660", "commonStock": "345000863", "currentDebt": "None", "investments": "None", "totalAssets": "195112239", "longTermDebt": "58117473", "shortTermDebt": "2160899", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "307954", "reportedCurrency": "USD", "retainedEarnings": "-84832845", "totalLiabilities": "133252350", "otherCurrentAssets": "8342388", "totalCurrentAssets": "22066471", "currentLongTermDebt": "2155926", "longTermInvestments": "1000000", "shortTermInvestments": "0", "currentNetReceivables": "34992", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "173045768", "currentAccountsPayable": "4021177", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "169254395", "shortLongTermDebtTotal": "60886943", "totalShareholderEquity": "61859889", "capitalLeaseObligations": "608571", "otherCurrentLiabilities": "66887281", "totalCurrentLiabilities": "73069357", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "60182993", "cashAndShortTermInvestments": "13689091", "commonStockSharesOutstanding": "43769290", "intangibleAssetsExcludingGoodwill": "307954", "cashAndCashEquivalentsAtCarryingValue": "13689091", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6540797", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1195346", "operatingCashflow": "6020870", "capitalExpenditures": "53762852", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "60758004", "cashflowFromInvestment": "-54762852", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6847446", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 39384182, "cost_of_revenue": 26579184, "gross_profit": 12804998, "research_and_development": 365627, "selling_general_admin": 10849400, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2753131, "depreciation_amortisation": 6673685, "ebitda": 9426816, "interest_expense": 9293928, "interest_income": null, "other_non_operating": null, "pretax_income": -6540797, "tax_provision": 10457088, "effective_tax_rate": null, "net_income": -6540797, "net_income_continuing_ops": -6540797, "net_income_to_common": -6540797, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13689091, "short_term_investments": 0, "net_receivables": 34992, "inventory": 1944660, "other_current_assets": null, "total_current_assets": 22066471, "net_ppe": null, "goodwill": 2457937, "intangible_assets": 307954, "goodwill_and_intangibles": 2765891, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 173045768, "total_assets": 195112239, "short_term_debt": 2160899, "accounts_payable": 4021177, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 73069357, "long_term_debt": 58117473, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 60182993, "total_liabilities": 133252350, "total_debt": 60278372, "preferred_stock": null, "minority_interest": null, "retained_earnings": -84832845, "total_equity": 61859889, "shares_outstanding": 43769290, "operating_cash_flow": 6020870, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53762852, "acquisitions": null, "other_investing": null, "investing_cash_flow": -54762852, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 60758004, "free_cash_flow": 59783722, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2753131", "ebitda": "9426816", "netIncome": "-6540797", "grossProfit": "12804998", "depreciation": "None", "totalRevenue": "39384182", "costOfRevenue": "26579184", "interestIncome": "None", "incomeBeforeTax": "-6540797", "interestExpense": "9293928", "operatingIncome": "1589971", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "10457088", "reportedCurrency": "USD", "netInterestIncome": "-9293928", "nonInterestIncome": "None", "operatingExpenses": "11215027", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "365627", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26579184", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6673685", "sellingGeneralAndAdministrative": "10849400", "netIncomeFromContinuingOperations": "-6540797" }, "balance": { "goodwill": "2457937", "inventory": "1944660", "commonStock": "345000863", "currentDebt": "None", "investments": "None", "totalAssets": "195112239", "longTermDebt": "58117473", "shortTermDebt": "2160899", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "307954", "reportedCurrency": "USD", "retainedEarnings": "-84832845", "totalLiabilities": "133252350", "otherCurrentAssets": "8342388", "totalCurrentAssets": "22066471", "currentLongTermDebt": "2155926", "longTermInvestments": "1000000", "shortTermInvestments": "0", "currentNetReceivables": "34992", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "173045768", "currentAccountsPayable": "4021177", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "169254395", "shortLongTermDebtTotal": "60886943", "totalShareholderEquity": "61859889", "capitalLeaseObligations": "608571", "otherCurrentLiabilities": "66887281", "totalCurrentLiabilities": "73069357", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "60182993", "cashAndShortTermInvestments": "13689091", "commonStockSharesOutstanding": "43769290", "intangibleAssetsExcludingGoodwill": "307954", "cashAndCashEquivalentsAtCarryingValue": "13689091", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6540797", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1195346", "operatingCashflow": "6020870", "capitalExpenditures": "53762852", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "60758004", "cashflowFromInvestment": "-54762852", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6847446", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:18.192748+00:00", "is_restated": false, "income_statement": { "revenue": 13413069, "cost_of_revenue": 12854300, "gross_profit": 558769, "ebit": -10636370, "ebitda": -7954176, "pretax_income": -12238205, "tax_provision": 1661507, "net_income": -12238205, "net_income_to_common": -12238205, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5245886, "total_current_assets": 9276407, "total_assets": 132058186, "short_term_debt": 1458852, "long_term_debt": 53633771, "total_debt": 55092623, "total_liabilities": 194939178, "total_equity": -62880992, "shares_outstanding": 43769290, "goodwill_and_intangibles": 2798938 }, "cash_flow": { "operating_cash_flow": -7814735, "capital_expenditure": 53303191, "free_cash_flow": 45488456, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25448, "ticker_id": 4963, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:18.192748+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10636370", "ebitda": "-7954176", "netIncome": "-12238205", "grossProfit": "558769", "depreciation": "None", "totalRevenue": "13413069", "costOfRevenue": "12854300", "interestIncome": "None", "incomeBeforeTax": "-12238205", "interestExpense": "1601835", "operatingIncome": "-8857932", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1661507", "reportedCurrency": "USD", "netInterestIncome": "-1601835", "nonInterestIncome": "None", "operatingExpenses": "9416701", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "122964", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12854300", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2682194", "sellingGeneralAndAdministrative": "9293737", "netIncomeFromContinuingOperations": "-12238205" }, "balance": { "goodwill": "2457937", "inventory": "749314", "commonStock": "719", "currentDebt": "None", "investments": "None", "totalAssets": "132058186", "longTermDebt": "53633771", "shortTermDebt": "1458852", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "341001", "reportedCurrency": "USD", "retainedEarnings": "-62378864", "totalLiabilities": "194939178", "otherCurrentAssets": "1018566", "totalCurrentAssets": "9276407", "currentLongTermDebt": "1458852", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "2262641", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "122781779", "currentAccountsPayable": "711554", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "119982841", "shortLongTermDebtTotal": "191426624", "totalShareholderEquity": "-62880992", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "1743000", "totalCurrentLiabilities": "3913406", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "191025772", "cashAndShortTermInvestments": "5245886", "commonStockSharesOutstanding": "43769290", "intangibleAssetsExcludingGoodwill": "341001", "cashAndCashEquivalentsAtCarryingValue": "5245886", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12238205", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-602440", "operatingCashflow": "-7814735", "capitalExpenditures": "53303191", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "54992537", "cashflowFromInvestment": "-53303191", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2682194", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13413069, "cost_of_revenue": 12854300, "gross_profit": 558769, "research_and_development": 122964, "selling_general_admin": 9293737, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10636370, "depreciation_amortisation": 2682194, "ebitda": -7954176, "interest_expense": 1601835, "interest_income": null, "other_non_operating": null, "pretax_income": -12238205, "tax_provision": 1661507, "effective_tax_rate": null, "net_income": -12238205, "net_income_continuing_ops": -12238205, "net_income_to_common": -12238205, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5245886, "short_term_investments": null, "net_receivables": 2262641, "inventory": 749314, "other_current_assets": null, "total_current_assets": 9276407, "net_ppe": null, "goodwill": 2457937, "intangible_assets": 341001, "goodwill_and_intangibles": 2798938, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 122781779, "total_assets": 132058186, "short_term_debt": 1458852, "accounts_payable": 711554, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3913406, "long_term_debt": 53633771, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 191025772, "total_liabilities": 194939178, "total_debt": 55092623, "preferred_stock": null, "minority_interest": null, "retained_earnings": -62378864, "total_equity": -62880992, "shares_outstanding": 43769290, "operating_cash_flow": -7814735, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53303191, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53303191, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 54992537, "free_cash_flow": 45488456, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10636370", "ebitda": "-7954176", "netIncome": "-12238205", "grossProfit": "558769", "depreciation": "None", "totalRevenue": "13413069", "costOfRevenue": "12854300", "interestIncome": "None", "incomeBeforeTax": "-12238205", "interestExpense": "1601835", "operatingIncome": "-8857932", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1661507", "reportedCurrency": "USD", "netInterestIncome": "-1601835", "nonInterestIncome": "None", "operatingExpenses": "9416701", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "122964", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12854300", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2682194", "sellingGeneralAndAdministrative": "9293737", "netIncomeFromContinuingOperations": "-12238205" }, "balance": { "goodwill": "2457937", "inventory": "749314", "commonStock": "719", "currentDebt": "None", "investments": "None", "totalAssets": "132058186", "longTermDebt": "53633771", "shortTermDebt": "1458852", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "341001", "reportedCurrency": "USD", "retainedEarnings": "-62378864", "totalLiabilities": "194939178", "otherCurrentAssets": "1018566", "totalCurrentAssets": "9276407", "currentLongTermDebt": "1458852", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "2262641", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "122781779", "currentAccountsPayable": "711554", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "119982841", "shortLongTermDebtTotal": "191426624", "totalShareholderEquity": "-62880992", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "1743000", "totalCurrentLiabilities": "3913406", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "191025772", "cashAndShortTermInvestments": "5245886", "commonStockSharesOutstanding": "43769290", "intangibleAssetsExcludingGoodwill": "341001", "cashAndCashEquivalentsAtCarryingValue": "5245886", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12238205", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-602440", "operatingCashflow": "-7814735", "capitalExpenditures": "53303191", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "54992537", "cashflowFromInvestment": "-53303191", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2682194", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:18.192748+00:00", "is_restated": false, "income_statement": { "revenue": 8512000, "cost_of_revenue": 17048000, "gross_profit": -8536000, "ebit": -25265999, "ebitda": -23216000, "pretax_income": -31276000, "tax_provision": -28000, "net_income": -31304000, "net_income_to_common": -31304000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9000000, "total_current_assets": 19224000, "total_assets": 314371000, "short_term_debt": 5874000, "long_term_debt": 215897000, "total_debt": 221771000, "total_liabilities": 280204000, "total_equity": 34167000, "shares_outstanding": 55289231, "goodwill_and_intangibles": 26800000 }, "cash_flow": { "operating_cash_flow": -21117000, "capital_expenditure": 5697000, "free_cash_flow": -15420000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25422, "ticker_id": 4963, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:18.192748+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-25265999", "ebitda": "-23216000", "netIncome": "-31304000", "grossProfit": "-8536000", "depreciation": "None", "totalRevenue": "8512000", "costOfRevenue": "17048000", "interestIncome": "None", "incomeBeforeTax": "-31276000", "interestExpense": "6150000", "operatingIncome": "-25266000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-28000", "reportedCurrency": "USD", "netInterestIncome": "-6150000", "nonInterestIncome": "None", "operatingExpenses": "16730000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17048000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2049999", "sellingGeneralAndAdministrative": "16730000", "netIncomeFromContinuingOperations": "-31304000" }, "balance": { "goodwill": "20888000", "inventory": "1239000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "314371000", "longTermDebt": "215897000", "shortTermDebt": "5874000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "5912000", "reportedCurrency": "USD", "retainedEarnings": "-456403000", "totalLiabilities": "280204000", "otherCurrentAssets": "2147000", "totalCurrentAssets": "19224000", "currentLongTermDebt": "2920000", "longTermInvestments": "5000000", "shortTermInvestments": "None", "currentNetReceivables": "6838000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "295147000", "currentAccountsPayable": "5817000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "252060000", "totalShareholderEquity": "34167000", "capitalLeaseObligations": "33243000", "otherCurrentLiabilities": "9652000", "totalCurrentLiabilities": "21343000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "258861000", "cashAndShortTermInvestments": "9000000", "commonStockSharesOutstanding": "55289231", "intangibleAssetsExcludingGoodwill": "5912000", "cashAndCashEquivalentsAtCarryingValue": "9000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31304000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "415000", "operatingCashflow": "-21117000", "capitalExpenditures": "5697000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4763000", "cashflowFromInvestment": "-5985000", "stockBasedCompensation": "2432000", "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": "2049999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8512000, "cost_of_revenue": 17048000, "gross_profit": -8536000, "research_and_development": null, "selling_general_admin": 16730000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -25265999, "depreciation_amortisation": 2049999, "ebitda": -23216000, "interest_expense": 6150000, "interest_income": null, "other_non_operating": null, "pretax_income": -31276000, "tax_provision": -28000, "effective_tax_rate": null, "net_income": -31304000, "net_income_continuing_ops": -31304000, "net_income_to_common": -31304000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9000000, "short_term_investments": null, "net_receivables": 6838000, "inventory": 1239000, "other_current_assets": null, "total_current_assets": 19224000, "net_ppe": null, "goodwill": 20888000, "intangible_assets": 5912000, "goodwill_and_intangibles": 26800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 295147000, "total_assets": 314371000, "short_term_debt": 5874000, "accounts_payable": 5817000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21343000, "long_term_debt": 215897000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 258861000, "total_liabilities": 280204000, "total_debt": 221771000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -456403000, "total_equity": 34167000, "shares_outstanding": 55289231, "operating_cash_flow": -21117000, "stock_based_compensation": 2432000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5697000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5985000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4763000, "free_cash_flow": -15420000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-25265999", "ebitda": "-23216000", "netIncome": "-31304000", "grossProfit": "-8536000", "depreciation": "None", "totalRevenue": "8512000", "costOfRevenue": "17048000", "interestIncome": "None", "incomeBeforeTax": "-31276000", "interestExpense": "6150000", "operatingIncome": "-25266000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-28000", "reportedCurrency": "USD", "netInterestIncome": "-6150000", "nonInterestIncome": "None", "operatingExpenses": "16730000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17048000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2049999", "sellingGeneralAndAdministrative": "16730000", "netIncomeFromContinuingOperations": "-31304000" }, "balance": { "goodwill": "20888000", "inventory": "1239000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "314371000", "longTermDebt": "215897000", "shortTermDebt": "5874000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "5912000", "reportedCurrency": "USD", "retainedEarnings": "-456403000", "totalLiabilities": "280204000", "otherCurrentAssets": "2147000", "totalCurrentAssets": "19224000", "currentLongTermDebt": "2920000", "longTermInvestments": "5000000", "shortTermInvestments": "None", "currentNetReceivables": "6838000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "295147000", "currentAccountsPayable": "5817000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "252060000", "totalShareholderEquity": "34167000", "capitalLeaseObligations": "33243000", "otherCurrentLiabilities": "9652000", "totalCurrentLiabilities": "21343000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "258861000", "cashAndShortTermInvestments": "9000000", "commonStockSharesOutstanding": "55289231", "intangibleAssetsExcludingGoodwill": "5912000", "cashAndCashEquivalentsAtCarryingValue": "9000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31304000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "415000", "operatingCashflow": "-21117000", "capitalExpenditures": "5697000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4763000", "cashflowFromInvestment": "-5985000", "stockBasedCompensation": "2432000", "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": "2049999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:18.192748+00:00", "is_restated": false, "income_statement": { "revenue": 8547000, "cost_of_revenue": 14107000, "gross_profit": -5560000, "ebit": -9018000, "ebitda": -7743000, "pretax_income": -15007000, "tax_provision": 192000, "net_income": -15149000, "net_income_to_common": -15149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31381000, "total_current_assets": 40219000, "total_assets": 330306000, "short_term_debt": 3310000, "long_term_debt": 212380000, "total_debt": 215690000, "total_liabilities": 265640000, "total_equity": 64666000, "shares_outstanding": 54788000, "goodwill_and_intangibles": 26911000 }, "cash_flow": { "operating_cash_flow": -8029000, "capital_expenditure": 70372000, "free_cash_flow": 62343000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25423, "ticker_id": 4963, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:18.192748+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9018000", "ebitda": "-7743000", "netIncome": "-15149000", "grossProfit": "-5560000", "depreciation": "None", "totalRevenue": "8547000", "costOfRevenue": "14107000", "interestIncome": "None", "incomeBeforeTax": "-15007000", "interestExpense": "5989000", "operatingIncome": "-19006000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "192000", "reportedCurrency": "USD", "netInterestIncome": "-6289000", "nonInterestIncome": "None", "operatingExpenses": "13446000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14107000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1275000", "sellingGeneralAndAdministrative": "13446000", "netIncomeFromContinuingOperations": "-15199000" }, "balance": { "goodwill": "20888000", "inventory": "None", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "330306000", "longTermDebt": "212380000", "shortTermDebt": "3310000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "6023000", "reportedCurrency": "USD", "retainedEarnings": "-425099000", "totalLiabilities": "265640000", "otherCurrentAssets": "5648000", "totalCurrentAssets": "40219000", "currentLongTermDebt": "926000", "longTermInvestments": "5000000", "shortTermInvestments": "None", "currentNetReceivables": "3190000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "290087000", "currentAccountsPayable": "3417000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "244853000", "totalShareholderEquity": "64666000", "capitalLeaseObligations": "31547000", "otherCurrentLiabilities": "9794000", "totalCurrentLiabilities": "16521000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "249119000", "cashAndShortTermInvestments": "31381000", "commonStockSharesOutstanding": "54788000", "intangibleAssetsExcludingGoodwill": "6023000", "cashAndCashEquivalentsAtCarryingValue": "31381000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15149000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-611000", "operatingCashflow": "-8029000", "capitalExpenditures": "70372000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1463000", "cashflowFromInvestment": "-23926000", "stockBasedCompensation": "2269000", "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": "1527000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8547000, "cost_of_revenue": 14107000, "gross_profit": -5560000, "research_and_development": null, "selling_general_admin": 13446000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9018000, "depreciation_amortisation": 1275000, "ebitda": -7743000, "interest_expense": 5989000, "interest_income": null, "other_non_operating": null, "pretax_income": -15007000, "tax_provision": 192000, "effective_tax_rate": null, "net_income": -15149000, "net_income_continuing_ops": -15199000, "net_income_to_common": -15149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31381000, "short_term_investments": null, "net_receivables": 3190000, "inventory": null, "other_current_assets": null, "total_current_assets": 40219000, "net_ppe": null, "goodwill": 20888000, "intangible_assets": 6023000, "goodwill_and_intangibles": 26911000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 290087000, "total_assets": 330306000, "short_term_debt": 3310000, "accounts_payable": 3417000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16521000, "long_term_debt": 212380000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 249119000, "total_liabilities": 265640000, "total_debt": 215690000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -425099000, "total_equity": 64666000, "shares_outstanding": 54788000, "operating_cash_flow": -8029000, "stock_based_compensation": 2269000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 70372000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23926000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1463000, "free_cash_flow": 62343000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9018000", "ebitda": "-7743000", "netIncome": "-15149000", "grossProfit": "-5560000", "depreciation": "None", "totalRevenue": "8547000", "costOfRevenue": "14107000", "interestIncome": "None", "incomeBeforeTax": "-15007000", "interestExpense": "5989000", "operatingIncome": "-19006000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "192000", "reportedCurrency": "USD", "netInterestIncome": "-6289000", "nonInterestIncome": "None", "operatingExpenses": "13446000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14107000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1275000", "sellingGeneralAndAdministrative": "13446000", "netIncomeFromContinuingOperations": "-15199000" }, "balance": { "goodwill": "20888000", "inventory": "None", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "330306000", "longTermDebt": "212380000", "shortTermDebt": "3310000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "6023000", "reportedCurrency": "USD", "retainedEarnings": "-425099000", "totalLiabilities": "265640000", "otherCurrentAssets": "5648000", "totalCurrentAssets": "40219000", "currentLongTermDebt": "926000", "longTermInvestments": "5000000", "shortTermInvestments": "None", "currentNetReceivables": "3190000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "290087000", "currentAccountsPayable": "3417000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "244853000", "totalShareholderEquity": "64666000", "capitalLeaseObligations": "31547000", "otherCurrentLiabilities": "9794000", "totalCurrentLiabilities": "16521000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "249119000", "cashAndShortTermInvestments": "31381000", "commonStockSharesOutstanding": "54788000", "intangibleAssetsExcludingGoodwill": "6023000", "cashAndCashEquivalentsAtCarryingValue": "31381000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15149000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-611000", "operatingCashflow": "-8029000", "capitalExpenditures": "70372000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1463000", "cashflowFromInvestment": "-23926000", "stockBasedCompensation": "2269000", "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": "1527000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:18.192748+00:00", "is_restated": false, "income_statement": { "revenue": 67886000, "cost_of_revenue": 21133000, "gross_profit": 46753000, "ebit": 39530000, "ebitda": 47727000, "pretax_income": 33728000, "tax_provision": -840000, "net_income": 34519000, "net_income_to_common": 34519000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55118000, "total_current_assets": 88193000, "total_assets": 310986000, "short_term_debt": 4827000, "long_term_debt": 200396000, "total_debt": 205223000, "total_liabilities": 233064000, "total_equity": 77922000, "shares_outstanding": 92112791, "goodwill_and_intangibles": 26888000 }, "cash_flow": { "operating_cash_flow": 40976000, "capital_expenditure": 6333000, "free_cash_flow": 47309000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25425, "ticker_id": 4963, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:18.192748+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39530000", "ebitda": "47727000", "netIncome": "34519000", "grossProfit": "46753000", "depreciation": "None", "totalRevenue": "67886000", "costOfRevenue": "21133000", "interestIncome": "200000", "incomeBeforeTax": "33728000", "interestExpense": "5802000", "operatingIncome": "39030000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-840000", "reportedCurrency": "USD", "netInterestIncome": "-5602000", "nonInterestIncome": "None", "operatingExpenses": "7723000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21133000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8197000", "sellingGeneralAndAdministrative": "7723000", "netIncomeFromContinuingOperations": "34568000" }, "balance": { "goodwill": "20888000", "inventory": "1042999", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "310986000", "longTermDebt": "200396000", "shortTermDebt": "4827000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "6000000", "reportedCurrency": "USD", "retainedEarnings": "-409950000", "totalLiabilities": "233064000", "otherCurrentAssets": "14302000", "totalCurrentAssets": "88193000", "currentLongTermDebt": "2553000", "longTermInvestments": "5000000", "shortTermInvestments": "None", "currentNetReceivables": "17730000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "222793000", "currentAccountsPayable": "6473000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "211448000", "totalShareholderEquity": "77922000", "capitalLeaseObligations": "8499000", "otherCurrentLiabilities": "11049000", "totalCurrentLiabilities": "22349000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "210715000", "cashAndShortTermInvestments": "55118000", "commonStockSharesOutstanding": "92112791", "intangibleAssetsExcludingGoodwill": "6000000", "cashAndCashEquivalentsAtCarryingValue": "55118000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34519000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "17000", "operatingCashflow": "40976000", "capitalExpenditures": "6333000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-847000", "cashflowFromInvestment": "-6627000", "stockBasedCompensation": "1101000", "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": "8196000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 67886000, "cost_of_revenue": 21133000, "gross_profit": 46753000, "research_and_development": null, "selling_general_admin": 7723000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39530000, "depreciation_amortisation": 8197000, "ebitda": 47727000, "interest_expense": 5802000, "interest_income": null, "other_non_operating": null, "pretax_income": 33728000, "tax_provision": -840000, "effective_tax_rate": null, "net_income": 34519000, "net_income_continuing_ops": 34568000, "net_income_to_common": 34519000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55118000, "short_term_investments": null, "net_receivables": 17730000, "inventory": 1042999, "other_current_assets": null, "total_current_assets": 88193000, "net_ppe": null, "goodwill": 20888000, "intangible_assets": 6000000, "goodwill_and_intangibles": 26888000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 222793000, "total_assets": 310986000, "short_term_debt": 4827000, "accounts_payable": 6473000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22349000, "long_term_debt": 200396000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 210715000, "total_liabilities": 233064000, "total_debt": 205223000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -409950000, "total_equity": 77922000, "shares_outstanding": 92112791, "operating_cash_flow": 40976000, "stock_based_compensation": 1101000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6333000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6627000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -847000, "free_cash_flow": 47309000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39530000", "ebitda": "47727000", "netIncome": "34519000", "grossProfit": "46753000", "depreciation": "None", "totalRevenue": "67886000", "costOfRevenue": "21133000", "interestIncome": "200000", "incomeBeforeTax": "33728000", "interestExpense": "5802000", "operatingIncome": "39030000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-840000", "reportedCurrency": "USD", "netInterestIncome": "-5602000", "nonInterestIncome": "None", "operatingExpenses": "7723000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21133000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8197000", "sellingGeneralAndAdministrative": "7723000", "netIncomeFromContinuingOperations": "34568000" }, "balance": { "goodwill": "20888000", "inventory": "1042999", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "310986000", "longTermDebt": "200396000", "shortTermDebt": "4827000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "6000000", "reportedCurrency": "USD", "retainedEarnings": "-409950000", "totalLiabilities": "233064000", "otherCurrentAssets": "14302000", "totalCurrentAssets": "88193000", "currentLongTermDebt": "2553000", "longTermInvestments": "5000000", "shortTermInvestments": "None", "currentNetReceivables": "17730000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "222793000", "currentAccountsPayable": "6473000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "211448000", "totalShareholderEquity": "77922000", "capitalLeaseObligations": "8499000", "otherCurrentLiabilities": "11049000", "totalCurrentLiabilities": "22349000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "210715000", "cashAndShortTermInvestments": "55118000", "commonStockSharesOutstanding": "92112791", "intangibleAssetsExcludingGoodwill": "6000000", "cashAndCashEquivalentsAtCarryingValue": "55118000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34519000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "17000", "operatingCashflow": "40976000", "capitalExpenditures": "6333000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-847000", "cashflowFromInvestment": "-6627000", "stockBasedCompensation": "1101000", "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": "8196000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:18.192748+00:00", "is_restated": false, "income_statement": { "revenue": 30751000, "cost_of_revenue": 18700000, "gross_profit": 12051000, "ebit": 6227000, "ebitda": 10247000, "pretax_income": 490000, "tax_provision": 182000, "net_income": 308000, "net_income_to_common": 308000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17036000, "total_current_assets": 53578000, "total_assets": 279038000, "short_term_debt": 4778000, "long_term_debt": 201015000, "total_debt": 205793000, "total_liabilities": 236652000, "total_equity": 42386000, "shares_outstanding": 53879000, "goodwill_and_intangibles": 27136530 }, "cash_flow": { "operating_cash_flow": 1441000, "capital_expenditure": 926000, "free_cash_flow": 2367000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25426, "ticker_id": 4963, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:18.192748+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6227000", "ebitda": "10247000", "netIncome": "308000", "grossProfit": "12051000", "depreciation": "None", "totalRevenue": "30751000", "costOfRevenue": "18700000", "interestIncome": "None", "incomeBeforeTax": "490000", "interestExpense": "5737000", "operatingIncome": "5527000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "182000", "reportedCurrency": "USD", "netInterestIncome": "-5737000", "nonInterestIncome": "None", "operatingExpenses": "6524000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4020000", "sellingGeneralAndAdministrative": "6524000", "netIncomeFromContinuingOperations": "308000" }, "balance": { "goodwill": "20888000", "inventory": "None", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "279038000", "longTermDebt": "201015000", "shortTermDebt": "4778000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "6248530", "reportedCurrency": "USD", "retainedEarnings": "-444469000", "totalLiabilities": "236652000", "otherCurrentAssets": "18217000", "totalCurrentAssets": "53578000", "currentLongTermDebt": "2504000", "longTermInvestments": "5000000", "shortTermInvestments": "None", "currentNetReceivables": "18325000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "225460000", "currentAccountsPayable": "6705000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "212642000", "totalShareholderEquity": "42386000", "capitalLeaseObligations": "9123000", "otherCurrentLiabilities": "13165000", "totalCurrentLiabilities": "24648000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "212004000", "cashAndShortTermInvestments": "17036000", "commonStockSharesOutstanding": "53879000", "intangibleAssetsExcludingGoodwill": "6248530", "cashAndCashEquivalentsAtCarryingValue": "17036000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "308000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-191000", "operatingCashflow": "1441000", "capitalExpenditures": "926000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-851000", "cashflowFromInvestment": "-1247000", "stockBasedCompensation": "1737000", "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": "4020000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 30751000, "cost_of_revenue": 18700000, "gross_profit": 12051000, "research_and_development": null, "selling_general_admin": 6524000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6227000, "depreciation_amortisation": 4020000, "ebitda": 10247000, "interest_expense": 5737000, "interest_income": null, "other_non_operating": null, "pretax_income": 490000, "tax_provision": 182000, "effective_tax_rate": null, "net_income": 308000, "net_income_continuing_ops": 308000, "net_income_to_common": 308000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17036000, "short_term_investments": null, "net_receivables": 18325000, "inventory": null, "other_current_assets": null, "total_current_assets": 53578000, "net_ppe": null, "goodwill": 20888000, "intangible_assets": 6248530, "goodwill_and_intangibles": 27136530, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 225460000, "total_assets": 279038000, "short_term_debt": 4778000, "accounts_payable": 6705000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24648000, "long_term_debt": 201015000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 212004000, "total_liabilities": 236652000, "total_debt": 205793000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -444469000, "total_equity": 42386000, "shares_outstanding": 53879000, "operating_cash_flow": 1441000, "stock_based_compensation": 1737000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 926000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1247000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -851000, "free_cash_flow": 2367000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6227000", "ebitda": "10247000", "netIncome": "308000", "grossProfit": "12051000", "depreciation": "None", "totalRevenue": "30751000", "costOfRevenue": "18700000", "interestIncome": "None", "incomeBeforeTax": "490000", "interestExpense": "5737000", "operatingIncome": "5527000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "182000", "reportedCurrency": "USD", "netInterestIncome": "-5737000", "nonInterestIncome": "None", "operatingExpenses": "6524000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4020000", "sellingGeneralAndAdministrative": "6524000", "netIncomeFromContinuingOperations": "308000" }, "balance": { "goodwill": "20888000", "inventory": "None", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "279038000", "longTermDebt": "201015000", "shortTermDebt": "4778000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "6248530", "reportedCurrency": "USD", "retainedEarnings": "-444469000", "totalLiabilities": "236652000", "otherCurrentAssets": "18217000", "totalCurrentAssets": "53578000", "currentLongTermDebt": "2504000", "longTermInvestments": "5000000", "shortTermInvestments": "None", "currentNetReceivables": "18325000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "225460000", "currentAccountsPayable": "6705000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "212642000", "totalShareholderEquity": "42386000", "capitalLeaseObligations": "9123000", "otherCurrentLiabilities": "13165000", "totalCurrentLiabilities": "24648000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "212004000", "cashAndShortTermInvestments": "17036000", "commonStockSharesOutstanding": "53879000", "intangibleAssetsExcludingGoodwill": "6248530", "cashAndCashEquivalentsAtCarryingValue": "17036000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "308000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-191000", "operatingCashflow": "1441000", "capitalExpenditures": "926000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-851000", "cashflowFromInvestment": "-1247000", "stockBasedCompensation": "1737000", "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": "4020000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:18.192748+00:00", "is_restated": false, "income_statement": { "revenue": 15646000, "cost_of_revenue": 17207000, "gross_profit": -1561000, "ebit": -9552000, "ebitda": -7573000, "pretax_income": -15287000, "tax_provision": 251000, "net_income": -15538000, "net_income_to_common": -15538000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22349000, "total_current_assets": 46387000, "total_assets": 275602000, "short_term_debt": 4480000, "long_term_debt": 201857000, "total_debt": 206337000, "total_liabilities": 236230000, "total_equity": 39372000, "shares_outstanding": 53815000, "goodwill_and_intangibles": 27129407 }, "cash_flow": { "operating_cash_flow": -17656000, "capital_expenditure": 3311000, "free_cash_flow": -14345000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25427, "ticker_id": 4963, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:18.192748+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9552000", "ebitda": "-7573000", "netIncome": "-15538000", "grossProfit": "-1561000", "depreciation": "None", "totalRevenue": "15646000", "costOfRevenue": "17207000", "interestIncome": "None", "incomeBeforeTax": "-15287000", "interestExpense": "5735000", "operatingIncome": "-10151000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "251000", "reportedCurrency": "USD", "netInterestIncome": "-5735000", "nonInterestIncome": "None", "operatingExpenses": "8590000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17207000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1979000", "sellingGeneralAndAdministrative": "8590000", "netIncomeFromContinuingOperations": "-15538000" }, "balance": { "goodwill": "20888000", "inventory": "None", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "275602000", "longTermDebt": "201857000", "shortTermDebt": "4480000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "6241407", "reportedCurrency": "USD", "retainedEarnings": "-444777000", "totalLiabilities": "236230000", "otherCurrentAssets": "13799000", "totalCurrentAssets": "46387000", "currentLongTermDebt": "2222000", "longTermInvestments": "5000000", "shortTermInvestments": "None", "currentNetReceivables": "10239000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "229215000", "currentAccountsPayable": "6949000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "213711000", "totalShareholderEquity": "39372000", "capitalLeaseObligations": "9632000", "otherCurrentLiabilities": "9768000", "totalCurrentLiabilities": "21197000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "215033000", "cashAndShortTermInvestments": "22349000", "commonStockSharesOutstanding": "53815000", "intangibleAssetsExcludingGoodwill": "6241407", "cashAndCashEquivalentsAtCarryingValue": "22349000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15538000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-12000", "operatingCashflow": "-17656000", "capitalExpenditures": "3311000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1159000", "cashflowFromInvestment": "-2643000", "stockBasedCompensation": "1991000", "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": "2231000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 15646000, "cost_of_revenue": 17207000, "gross_profit": -1561000, "research_and_development": null, "selling_general_admin": 8590000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9552000, "depreciation_amortisation": 1979000, "ebitda": -7573000, "interest_expense": 5735000, "interest_income": null, "other_non_operating": null, "pretax_income": -15287000, "tax_provision": 251000, "effective_tax_rate": null, "net_income": -15538000, "net_income_continuing_ops": -15538000, "net_income_to_common": -15538000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22349000, "short_term_investments": null, "net_receivables": 10239000, "inventory": null, "other_current_assets": null, "total_current_assets": 46387000, "net_ppe": null, "goodwill": 20888000, "intangible_assets": 6241407, "goodwill_and_intangibles": 27129407, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 229215000, "total_assets": 275602000, "short_term_debt": 4480000, "accounts_payable": 6949000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21197000, "long_term_debt": 201857000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 215033000, "total_liabilities": 236230000, "total_debt": 206337000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -444777000, "total_equity": 39372000, "shares_outstanding": 53815000, "operating_cash_flow": -17656000, "stock_based_compensation": 1991000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3311000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2643000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1159000, "free_cash_flow": -14345000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9552000", "ebitda": "-7573000", "netIncome": "-15538000", "grossProfit": "-1561000", "depreciation": "None", "totalRevenue": "15646000", "costOfRevenue": "17207000", "interestIncome": "None", "incomeBeforeTax": "-15287000", "interestExpense": "5735000", "operatingIncome": "-10151000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "251000", "reportedCurrency": "USD", "netInterestIncome": "-5735000", "nonInterestIncome": "None", "operatingExpenses": "8590000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17207000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1979000", "sellingGeneralAndAdministrative": "8590000", "netIncomeFromContinuingOperations": "-15538000" }, "balance": { "goodwill": "20888000", "inventory": "None", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "275602000", "longTermDebt": "201857000", "shortTermDebt": "4480000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "6241407", "reportedCurrency": "USD", "retainedEarnings": "-444777000", "totalLiabilities": "236230000", "otherCurrentAssets": "13799000", "totalCurrentAssets": "46387000", "currentLongTermDebt": "2222000", "longTermInvestments": "5000000", "shortTermInvestments": "None", "currentNetReceivables": "10239000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "229215000", "currentAccountsPayable": "6949000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "213711000", "totalShareholderEquity": "39372000", "capitalLeaseObligations": "9632000", "otherCurrentLiabilities": "9768000", "totalCurrentLiabilities": "21197000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "215033000", "cashAndShortTermInvestments": "22349000", "commonStockSharesOutstanding": "53815000", "intangibleAssetsExcludingGoodwill": "6241407", "cashAndCashEquivalentsAtCarryingValue": "22349000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15538000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-12000", "operatingCashflow": "-17656000", "capitalExpenditures": "3311000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1159000", "cashflowFromInvestment": "-2643000", "stockBasedCompensation": "1991000", "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": "2231000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:18.192748+00:00", "is_restated": false, "income_statement": { "revenue": 15585000, "cost_of_revenue": 15401000, "gross_profit": 184000, "ebit": -7189000, "ebitda": -4497000, "pretax_income": -13137000, "tax_provision": -292000, "net_income": -12845000, "net_income_to_common": -12845000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39336000, "total_current_assets": 63809000, "total_assets": 290809000, "short_term_debt": 4005000, "long_term_debt": 202469000, "total_debt": 206474000, "total_liabilities": 237332000, "total_equity": 53477000, "shares_outstanding": 53180000, "goodwill_and_intangibles": 26825000 }, "cash_flow": { "operating_cash_flow": 9189000, "capital_expenditure": 1168000, "free_cash_flow": 10357000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25428, "ticker_id": 4963, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:18.192748+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7189000", "ebitda": "-4497000", "netIncome": "-12845000", "grossProfit": "184000", "depreciation": "None", "totalRevenue": "15585000", "costOfRevenue": "15401000", "interestIncome": "None", "incomeBeforeTax": "-13137000", "interestExpense": "5948000", "operatingIncome": "-7483000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-292000", "reportedCurrency": "USD", "netInterestIncome": "-5948000", "nonInterestIncome": "None", "operatingExpenses": "7667000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15401000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2692000", "sellingGeneralAndAdministrative": "7667000", "netIncomeFromContinuingOperations": "-12845000" }, "balance": { "goodwill": "20749000", "inventory": "857000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "290809000", "longTermDebt": "202469000", "shortTermDebt": "4005000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6076000", "reportedCurrency": "USD", "retainedEarnings": "-429239000", "totalLiabilities": "237332000", "otherCurrentAssets": "16627000", "totalCurrentAssets": "63809000", "currentLongTermDebt": "2170000", "longTermInvestments": "5000000", "shortTermInvestments": "1044000", "currentNetReceivables": "5945000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "227000000", "currentAccountsPayable": "5330000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "212557000", "totalShareholderEquity": "53477000", "capitalLeaseObligations": "7918000", "otherCurrentLiabilities": "14057000", "totalCurrentLiabilities": "23392000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "213940000", "cashAndShortTermInvestments": "39336000", "commonStockSharesOutstanding": "53180000", "intangibleAssetsExcludingGoodwill": "6076000", "cashAndCashEquivalentsAtCarryingValue": "39336000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12845000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-58000", "operatingCashflow": "9189000", "capitalExpenditures": "1168000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-734000", "cashflowFromInvestment": "1976000", "stockBasedCompensation": "2441000", "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": "2651000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 15585000, "cost_of_revenue": 15401000, "gross_profit": 184000, "research_and_development": null, "selling_general_admin": 7667000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7189000, "depreciation_amortisation": 2692000, "ebitda": -4497000, "interest_expense": 5948000, "interest_income": null, "other_non_operating": null, "pretax_income": -13137000, "tax_provision": -292000, "effective_tax_rate": null, "net_income": -12845000, "net_income_continuing_ops": -12845000, "net_income_to_common": -12845000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39336000, "short_term_investments": 1044000, "net_receivables": 5945000, "inventory": 857000, "other_current_assets": null, "total_current_assets": 63809000, "net_ppe": null, "goodwill": 20749000, "intangible_assets": 6076000, "goodwill_and_intangibles": 26825000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 227000000, "total_assets": 290809000, "short_term_debt": 4005000, "accounts_payable": 5330000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 23392000, "long_term_debt": 202469000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 213940000, "total_liabilities": 237332000, "total_debt": 206474000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -429239000, "total_equity": 53477000, "shares_outstanding": 53180000, "operating_cash_flow": 9189000, "stock_based_compensation": 2441000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1168000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1976000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -734000, "free_cash_flow": 10357000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7189000", "ebitda": "-4497000", "netIncome": "-12845000", "grossProfit": "184000", "depreciation": "None", "totalRevenue": "15585000", "costOfRevenue": "15401000", "interestIncome": "None", "incomeBeforeTax": "-13137000", "interestExpense": "5948000", "operatingIncome": "-7483000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-292000", "reportedCurrency": "USD", "netInterestIncome": "-5948000", "nonInterestIncome": "None", "operatingExpenses": "7667000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15401000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2692000", "sellingGeneralAndAdministrative": "7667000", "netIncomeFromContinuingOperations": "-12845000" }, "balance": { "goodwill": "20749000", "inventory": "857000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "290809000", "longTermDebt": "202469000", "shortTermDebt": "4005000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6076000", "reportedCurrency": "USD", "retainedEarnings": "-429239000", "totalLiabilities": "237332000", "otherCurrentAssets": "16627000", "totalCurrentAssets": "63809000", "currentLongTermDebt": "2170000", "longTermInvestments": "5000000", "shortTermInvestments": "1044000", "currentNetReceivables": "5945000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "227000000", "currentAccountsPayable": "5330000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "212557000", "totalShareholderEquity": "53477000", "capitalLeaseObligations": "7918000", "otherCurrentLiabilities": "14057000", "totalCurrentLiabilities": "23392000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "213940000", "cashAndShortTermInvestments": "39336000", "commonStockSharesOutstanding": "53180000", "intangibleAssetsExcludingGoodwill": "6076000", "cashAndCashEquivalentsAtCarryingValue": "39336000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12845000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-58000", "operatingCashflow": "9189000", "capitalExpenditures": "1168000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-734000", "cashflowFromInvestment": "1976000", "stockBasedCompensation": "2441000", "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": "2651000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:18.192748+00:00", "is_restated": false, "income_statement": { "revenue": 64507000, "cost_of_revenue": 23001000, "gross_profit": 41506000, "ebit": 33335000, "ebitda": 44806000, "pretax_income": 27346000, "tax_provision": -584000, "net_income": 27346000, "net_income_to_common": 27346000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33328000, "total_current_assets": 74312000, "total_assets": 307312000, "short_term_debt": 4453000, "long_term_debt": 203045000, "total_debt": 207498000, "total_liabilities": 237961000, "total_equity": 69351000, "shares_outstanding": 87956000, "goodwill_and_intangibles": 31030000 }, "cash_flow": { "operating_cash_flow": 22724000, "capital_expenditure": 1151000, "free_cash_flow": 23875000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25430, "ticker_id": 4963, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:18.192748+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33335000", "ebitda": "44806000", "netIncome": "27346000", "grossProfit": "41506000", "depreciation": "None", "totalRevenue": "64507000", "costOfRevenue": "23001000", "interestIncome": "None", "incomeBeforeTax": "27346000", "interestExpense": "5989000", "operatingIncome": "32865000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-584000", "reportedCurrency": "USD", "netInterestIncome": "-5989000", "nonInterestIncome": "None", "operatingExpenses": "8641000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23001000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11471000", "sellingGeneralAndAdministrative": "8641000", "netIncomeFromContinuingOperations": "27346000" }, "balance": { "goodwill": "24813000", "inventory": "215000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "307312000", "longTermDebt": "203045000", "shortTermDebt": "4453000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "6217000", "reportedCurrency": "USD", "retainedEarnings": "-416394000", "totalLiabilities": "237961000", "otherCurrentAssets": "12929000", "totalCurrentAssets": "74312000", "currentLongTermDebt": "2121000", "longTermInvestments": "5000000", "shortTermInvestments": "573000", "currentNetReceivables": "27267000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "233000000", "currentAccountsPayable": "3723000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "213350000", "totalShareholderEquity": "69351000", "capitalLeaseObligations": "8184000", "otherCurrentLiabilities": "13570000", "totalCurrentLiabilities": "21746000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "216215000", "cashAndShortTermInvestments": "33328000", "commonStockSharesOutstanding": "87956000", "intangibleAssetsExcludingGoodwill": "6217000", "cashAndCashEquivalentsAtCarryingValue": "33328000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27346000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-57000", "operatingCashflow": "22724000", "capitalExpenditures": "1151000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1311000", "cashflowFromInvestment": "-1368000", "stockBasedCompensation": "3369000", "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": "11500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 64507000, "cost_of_revenue": 23001000, "gross_profit": 41506000, "research_and_development": null, "selling_general_admin": 8641000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33335000, "depreciation_amortisation": 11471000, "ebitda": 44806000, "interest_expense": 5989000, "interest_income": null, "other_non_operating": null, "pretax_income": 27346000, "tax_provision": -584000, "effective_tax_rate": null, "net_income": 27346000, "net_income_continuing_ops": 27346000, "net_income_to_common": 27346000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33328000, "short_term_investments": 573000, "net_receivables": 27267000, "inventory": 215000, "other_current_assets": null, "total_current_assets": 74312000, "net_ppe": null, "goodwill": 24813000, "intangible_assets": 6217000, "goodwill_and_intangibles": 31030000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 233000000, "total_assets": 307312000, "short_term_debt": 4453000, "accounts_payable": 3723000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21746000, "long_term_debt": 203045000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 216215000, "total_liabilities": 237961000, "total_debt": 207498000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -416394000, "total_equity": 69351000, "shares_outstanding": 87956000, "operating_cash_flow": 22724000, "stock_based_compensation": 3369000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1151000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1368000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1311000, "free_cash_flow": 23875000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33335000", "ebitda": "44806000", "netIncome": "27346000", "grossProfit": "41506000", "depreciation": "None", "totalRevenue": "64507000", "costOfRevenue": "23001000", "interestIncome": "None", "incomeBeforeTax": "27346000", "interestExpense": "5989000", "operatingIncome": "32865000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-584000", "reportedCurrency": "USD", "netInterestIncome": "-5989000", "nonInterestIncome": "None", "operatingExpenses": "8641000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23001000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11471000", "sellingGeneralAndAdministrative": "8641000", "netIncomeFromContinuingOperations": "27346000" }, "balance": { "goodwill": "24813000", "inventory": "215000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "307312000", "longTermDebt": "203045000", "shortTermDebt": "4453000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "6217000", "reportedCurrency": "USD", "retainedEarnings": "-416394000", "totalLiabilities": "237961000", "otherCurrentAssets": "12929000", "totalCurrentAssets": "74312000", "currentLongTermDebt": "2121000", "longTermInvestments": "5000000", "shortTermInvestments": "573000", "currentNetReceivables": "27267000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "233000000", "currentAccountsPayable": "3723000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "213350000", "totalShareholderEquity": "69351000", "capitalLeaseObligations": "8184000", "otherCurrentLiabilities": "13570000", "totalCurrentLiabilities": "21746000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "216215000", "cashAndShortTermInvestments": "33328000", "commonStockSharesOutstanding": "87956000", "intangibleAssetsExcludingGoodwill": "6217000", "cashAndCashEquivalentsAtCarryingValue": "33328000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27346000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-57000", "operatingCashflow": "22724000", "capitalExpenditures": "1151000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1311000", "cashflowFromInvestment": "-1368000", "stockBasedCompensation": "3369000", "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": "11500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:18.192748+00:00", "is_restated": false, "income_statement": { "revenue": 13014000, "cost_of_revenue": 9867000, "gross_profit": 3147000, "ebit": -4611000, "ebitda": -2613000, "pretax_income": -10465000, "tax_provision": -484000, "net_income": -9981000, "net_income_to_common": -9981000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8526000, "total_current_assets": 38914000, "total_assets": 281705000, "short_term_debt": 4227000, "long_term_debt": 203586000, "total_debt": 207813000, "total_liabilities": 242480000, "total_equity": 39225000, "shares_outstanding": 48327000, "goodwill_and_intangibles": 31318000 }, "cash_flow": { "operating_cash_flow": -2796000, "capital_expenditure": 1435000, "free_cash_flow": -1361000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25431, "ticker_id": 4963, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:18.192748+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4611000", "ebitda": "-2613000", "netIncome": "-9981000", "grossProfit": "3147000", "depreciation": "None", "totalRevenue": "13014000", "costOfRevenue": "9867000", "interestIncome": "None", "incomeBeforeTax": "-10465000", "interestExpense": "5854000", "operatingIncome": "-4755000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-484000", "reportedCurrency": "USD", "netInterestIncome": "-5854000", "nonInterestIncome": "None", "operatingExpenses": "7902000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9867000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1998000", "sellingGeneralAndAdministrative": "18616000", "netIncomeFromContinuingOperations": "-9981000" }, "balance": { "goodwill": "24741000", "inventory": "742000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "281705000", "longTermDebt": "203586000", "shortTermDebt": "4227000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "6577000", "reportedCurrency": "USD", "retainedEarnings": "-443740000", "totalLiabilities": "242480000", "otherCurrentAssets": "17698000", "totalCurrentAssets": "38914000", "currentLongTermDebt": "2074000", "longTermInvestments": "5000000", "shortTermInvestments": "182000", "currentNetReceivables": "12690000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "242791000", "currentAccountsPayable": "4516000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "212830000", "totalShareholderEquity": "39225000", "capitalLeaseObligations": "7170000", "otherCurrentLiabilities": "16183000", "totalCurrentLiabilities": "24926000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "217554000", "cashAndShortTermInvestments": "8526000", "commonStockSharesOutstanding": "48327000", "intangibleAssetsExcludingGoodwill": "6577000", "cashAndCashEquivalentsAtCarryingValue": "8526000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9981000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-1000", "operatingCashflow": "-2796000", "capitalExpenditures": "1435000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7614000", "cashflowFromInvestment": "1662000", "stockBasedCompensation": "4477000", "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": "1927000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13014000, "cost_of_revenue": 9867000, "gross_profit": 3147000, "research_and_development": null, "selling_general_admin": 18616000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4611000, "depreciation_amortisation": 1998000, "ebitda": -2613000, "interest_expense": 5854000, "interest_income": null, "other_non_operating": null, "pretax_income": -10465000, "tax_provision": -484000, "effective_tax_rate": null, "net_income": -9981000, "net_income_continuing_ops": -9981000, "net_income_to_common": -9981000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8526000, "short_term_investments": 182000, "net_receivables": 12690000, "inventory": 742000, "other_current_assets": null, "total_current_assets": 38914000, "net_ppe": null, "goodwill": 24741000, "intangible_assets": 6577000, "goodwill_and_intangibles": 31318000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 242791000, "total_assets": 281705000, "short_term_debt": 4227000, "accounts_payable": 4516000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24926000, "long_term_debt": 203586000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 217554000, "total_liabilities": 242480000, "total_debt": 207813000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -443740000, "total_equity": 39225000, "shares_outstanding": 48327000, "operating_cash_flow": -2796000, "stock_based_compensation": 4477000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1435000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1662000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7614000, "free_cash_flow": -1361000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4611000", "ebitda": "-2613000", "netIncome": "-9981000", "grossProfit": "3147000", "depreciation": "None", "totalRevenue": "13014000", "costOfRevenue": "9867000", "interestIncome": "None", "incomeBeforeTax": "-10465000", "interestExpense": "5854000", "operatingIncome": "-4755000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-484000", "reportedCurrency": "USD", "netInterestIncome": "-5854000", "nonInterestIncome": "None", "operatingExpenses": "7902000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9867000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1998000", "sellingGeneralAndAdministrative": "18616000", "netIncomeFromContinuingOperations": "-9981000" }, "balance": { "goodwill": "24741000", "inventory": "742000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "281705000", "longTermDebt": "203586000", "shortTermDebt": "4227000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "6577000", "reportedCurrency": "USD", "retainedEarnings": "-443740000", "totalLiabilities": "242480000", "otherCurrentAssets": "17698000", "totalCurrentAssets": "38914000", "currentLongTermDebt": "2074000", "longTermInvestments": "5000000", "shortTermInvestments": "182000", "currentNetReceivables": "12690000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "242791000", "currentAccountsPayable": "4516000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "212830000", "totalShareholderEquity": "39225000", "capitalLeaseObligations": "7170000", "otherCurrentLiabilities": "16183000", "totalCurrentLiabilities": "24926000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "217554000", "cashAndShortTermInvestments": "8526000", "commonStockSharesOutstanding": "48327000", "intangibleAssetsExcludingGoodwill": "6577000", "cashAndCashEquivalentsAtCarryingValue": "8526000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9981000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-1000", "operatingCashflow": "-2796000", "capitalExpenditures": "1435000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7614000", "cashflowFromInvestment": "1662000", "stockBasedCompensation": "4477000", "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": "1927000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:18.192748+00:00", "is_restated": false, "income_statement": { "revenue": 5507000, "cost_of_revenue": 9206000, "gross_profit": -3699000, "ebit": -14150000, "ebitda": -12860000, "pretax_income": -20073000, "tax_provision": 14000, "net_income": -20087000, "net_income_to_common": -20087000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6776000, "total_current_assets": 25207000, "total_assets": 252431000, "short_term_debt": 4181000, "long_term_debt": 204115000, "total_debt": 208296000, "total_liabilities": 240070000, "total_equity": 12361000, "shares_outstanding": 47602000, "goodwill_and_intangibles": 15390000 }, "cash_flow": { "operating_cash_flow": -22762000, "capital_expenditure": 957000, "free_cash_flow": -21805000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25432, "ticker_id": 4963, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:18.192748+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14150000", "ebitda": "-12860000", "netIncome": "-20087000", "grossProfit": "-3699000", "depreciation": "None", "totalRevenue": "5507000", "costOfRevenue": "9206000", "interestIncome": "None", "incomeBeforeTax": "-20073000", "interestExpense": "5923000", "operatingIncome": "-15309000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "14000", "reportedCurrency": "USD", "netInterestIncome": "-5923000", "nonInterestIncome": "None", "operatingExpenses": "11610000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9206000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1290000", "sellingGeneralAndAdministrative": "11610000", "netIncomeFromContinuingOperations": "-20087000" }, "balance": { "goodwill": "13163000", "inventory": "476000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "252431000", "longTermDebt": "204115000", "shortTermDebt": "4181000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2227000", "reportedCurrency": "USD", "retainedEarnings": "-433759000", "totalLiabilities": "240070000", "otherCurrentAssets": "13505000", "totalCurrentAssets": "25207000", "currentLongTermDebt": "2028000", "longTermInvestments": "5000000", "shortTermInvestments": "183000", "currentNetReceivables": "4926000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "227224000", "currentAccountsPayable": "3932000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "213691000", "totalShareholderEquity": "12361000", "capitalLeaseObligations": "7548000", "otherCurrentLiabilities": "11955000", "totalCurrentLiabilities": "20068000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "220002000", "cashAndShortTermInvestments": "6776000", "commonStockSharesOutstanding": "47602000", "intangibleAssetsExcludingGoodwill": "2227000", "cashAndCashEquivalentsAtCarryingValue": "6776000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20087000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "12000", "operatingCashflow": "-22762000", "capitalExpenditures": "957000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-896000", "cashflowFromInvestment": "2786000", "stockBasedCompensation": "5873000", "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": "1326000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5507000, "cost_of_revenue": 9206000, "gross_profit": -3699000, "research_and_development": null, "selling_general_admin": 11610000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14150000, "depreciation_amortisation": 1290000, "ebitda": -12860000, "interest_expense": 5923000, "interest_income": null, "other_non_operating": null, "pretax_income": -20073000, "tax_provision": 14000, "effective_tax_rate": null, "net_income": -20087000, "net_income_continuing_ops": -20087000, "net_income_to_common": -20087000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6776000, "short_term_investments": 183000, "net_receivables": 4926000, "inventory": 476000, "other_current_assets": null, "total_current_assets": 25207000, "net_ppe": null, "goodwill": 13163000, "intangible_assets": 2227000, "goodwill_and_intangibles": 15390000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 227224000, "total_assets": 252431000, "short_term_debt": 4181000, "accounts_payable": 3932000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20068000, "long_term_debt": 204115000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 220002000, "total_liabilities": 240070000, "total_debt": 208296000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -433759000, "total_equity": 12361000, "shares_outstanding": 47602000, "operating_cash_flow": -22762000, "stock_based_compensation": 5873000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 957000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2786000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -896000, "free_cash_flow": -21805000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14150000", "ebitda": "-12860000", "netIncome": "-20087000", "grossProfit": "-3699000", "depreciation": "None", "totalRevenue": "5507000", "costOfRevenue": "9206000", "interestIncome": "None", "incomeBeforeTax": "-20073000", "interestExpense": "5923000", "operatingIncome": "-15309000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "14000", "reportedCurrency": "USD", "netInterestIncome": "-5923000", "nonInterestIncome": "None", "operatingExpenses": "11610000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9206000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1290000", "sellingGeneralAndAdministrative": "11610000", "netIncomeFromContinuingOperations": "-20087000" }, "balance": { "goodwill": "13163000", "inventory": "476000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "252431000", "longTermDebt": "204115000", "shortTermDebt": "4181000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2227000", "reportedCurrency": "USD", "retainedEarnings": "-433759000", "totalLiabilities": "240070000", "otherCurrentAssets": "13505000", "totalCurrentAssets": "25207000", "currentLongTermDebt": "2028000", "longTermInvestments": "5000000", "shortTermInvestments": "183000", "currentNetReceivables": "4926000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "227224000", "currentAccountsPayable": "3932000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "213691000", "totalShareholderEquity": "12361000", "capitalLeaseObligations": "7548000", "otherCurrentLiabilities": "11955000", "totalCurrentLiabilities": "20068000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "220002000", "cashAndShortTermInvestments": "6776000", "commonStockSharesOutstanding": "47602000", "intangibleAssetsExcludingGoodwill": "2227000", "cashAndCashEquivalentsAtCarryingValue": "6776000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20087000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "12000", "operatingCashflow": "-22762000", "capitalExpenditures": "957000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-896000", "cashflowFromInvestment": "2786000", "stockBasedCompensation": "5873000", "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": "1326000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:18.192748+00:00", "is_restated": false, "income_statement": { "revenue": 1108230, "cost_of_revenue": 8372998, "gross_profit": -7264768, "ebit": -25085315, "ebitda": -24230262, "pretax_income": -31127356, "tax_provision": 12080, "net_income": -31139436, "net_income_to_common": -31139436, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22956000, "total_current_assets": 45195000, "total_assets": 273470000, "short_term_debt": 4252000, "long_term_debt": 204585000, "total_debt": 208837000, "total_liabilities": 246539000, "total_equity": 26931000, "shares_outstanding": 46256000, "goodwill_and_intangibles": 15104590 }, "cash_flow": { "operating_cash_flow": 14683364, "capital_expenditure": 3011863, "free_cash_flow": 17695227, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25433, "ticker_id": 4963, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:18.192748+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-25085315", "ebitda": "-24230262", "netIncome": "-31139436", "grossProfit": "-7264768", "depreciation": "None", "totalRevenue": "1108230", "costOfRevenue": "8372998", "interestIncome": "None", "incomeBeforeTax": "-31127356", "interestExpense": "6042041", "operatingIncome": "-25884995", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "12080", "reportedCurrency": "USD", "netInterestIncome": "-6042041", "nonInterestIncome": "None", "operatingExpenses": "18620227", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8372998", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "855053", "sellingGeneralAndAdministrative": "18616000", "netIncomeFromContinuingOperations": "-31139436" }, "balance": { "goodwill": "13163000", "inventory": "488000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "273470000", "longTermDebt": "204585000", "shortTermDebt": "4252000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1941590", "reportedCurrency": "USD", "retainedEarnings": "-413672000", "totalLiabilities": "246539000", "otherCurrentAssets": "17117000", "totalCurrentAssets": "45195000", "currentLongTermDebt": "2099000", "longTermInvestments": "5000000", "shortTermInvestments": "1009000", "currentNetReceivables": "4113000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "228275000", "currentAccountsPayable": "3978000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "214616000", "totalShareholderEquity": "26931000", "capitalLeaseObligations": "7932000", "otherCurrentLiabilities": "17168000", "totalCurrentLiabilities": "25398000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "221141000", "cashAndShortTermInvestments": "22956000", "commonStockSharesOutstanding": "46256000", "intangibleAssetsExcludingGoodwill": "1941590", "cashAndCashEquivalentsAtCarryingValue": "22956000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31139000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-125", "operatingCashflow": "14683364", "capitalExpenditures": "3011863", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-725747", "cashflowFromInvestment": "-8693528", "stockBasedCompensation": "9145120", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "855000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1108230, "cost_of_revenue": 8372998, "gross_profit": -7264768, "research_and_development": null, "selling_general_admin": 18616000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -25085315, "depreciation_amortisation": 855053, "ebitda": -24230262, "interest_expense": 6042041, "interest_income": null, "other_non_operating": null, "pretax_income": -31127356, "tax_provision": 12080, "effective_tax_rate": null, "net_income": -31139436, "net_income_continuing_ops": -31139436, "net_income_to_common": -31139436, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22956000, "short_term_investments": 1009000, "net_receivables": 4113000, "inventory": 488000, "other_current_assets": null, "total_current_assets": 45195000, "net_ppe": null, "goodwill": 13163000, "intangible_assets": 1941590, "goodwill_and_intangibles": 15104590, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 228275000, "total_assets": 273470000, "short_term_debt": 4252000, "accounts_payable": 3978000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 25398000, "long_term_debt": 204585000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 221141000, "total_liabilities": 246539000, "total_debt": 208837000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -413672000, "total_equity": 26931000, "shares_outstanding": 46256000, "operating_cash_flow": 14683364, "stock_based_compensation": 9145120, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3011863, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8693528, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -725747, "free_cash_flow": 17695227, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-25085315", "ebitda": "-24230262", "netIncome": "-31139436", "grossProfit": "-7264768", "depreciation": "None", "totalRevenue": "1108230", "costOfRevenue": "8372998", "interestIncome": "None", "incomeBeforeTax": "-31127356", "interestExpense": "6042041", "operatingIncome": "-25884995", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "12080", "reportedCurrency": "USD", "netInterestIncome": "-6042041", "nonInterestIncome": "None", "operatingExpenses": "18620227", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8372998", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "855053", "sellingGeneralAndAdministrative": "18616000", "netIncomeFromContinuingOperations": "-31139436" }, "balance": { "goodwill": "13163000", "inventory": "488000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "273470000", "longTermDebt": "204585000", "shortTermDebt": "4252000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1941590", "reportedCurrency": "USD", "retainedEarnings": "-413672000", "totalLiabilities": "246539000", "otherCurrentAssets": "17117000", "totalCurrentAssets": "45195000", "currentLongTermDebt": "2099000", "longTermInvestments": "5000000", "shortTermInvestments": "1009000", "currentNetReceivables": "4113000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "228275000", "currentAccountsPayable": "3978000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "214616000", "totalShareholderEquity": "26931000", "capitalLeaseObligations": "7932000", "otherCurrentLiabilities": "17168000", "totalCurrentLiabilities": "25398000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "221141000", "cashAndShortTermInvestments": "22956000", "commonStockSharesOutstanding": "46256000", "intangibleAssetsExcludingGoodwill": "1941590", "cashAndCashEquivalentsAtCarryingValue": "22956000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31139000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-125", "operatingCashflow": "14683364", "capitalExpenditures": "3011863", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-725747", "cashflowFromInvestment": "-8693528", "stockBasedCompensation": "9145120", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "855000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:18.192748+00:00", "is_restated": false, "income_statement": { "revenue": 53619000, "cost_of_revenue": 15971000, "gross_profit": 37648000, "ebit": 23144000, "ebitda": 28392000, "pretax_income": 17174000, "tax_provision": -314000, "net_income": 17488000, "net_income_to_common": 17488000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19378525, "total_current_assets": 63779116, "total_assets": 290711452, "short_term_debt": 3472481, "long_term_debt": 205219737, "total_debt": 208692218, "total_liabilities": 240166142, "total_equity": 50545310, "shares_outstanding": 79477756, "goodwill_and_intangibles": 14798009 }, "cash_flow": { "operating_cash_flow": 11954000, "capital_expenditure": 3081000, "free_cash_flow": 15035000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25435, "ticker_id": 4963, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:18.192748+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23144000", "ebitda": "28392000", "netIncome": "17488000", "grossProfit": "37648000", "depreciation": "None", "totalRevenue": "53619000", "costOfRevenue": "15971000", "interestIncome": "None", "incomeBeforeTax": "17174000", "interestExpense": "5970000", "operatingIncome": "22584000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-314000", "reportedCurrency": "USD", "netInterestIncome": "-5970547", "nonInterestIncome": "None", "operatingExpenses": "15064000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15971000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5248000", "sellingGeneralAndAdministrative": "15774474", "netIncomeFromContinuingOperations": "17487976" }, "balance": { "goodwill": "13134371", "inventory": "488145", "commonStock": "4949", "currentDebt": "None", "investments": "None", "totalAssets": "290711452", "longTermDebt": "205219737", "shortTermDebt": "3472481", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1663638", "reportedCurrency": "USD", "retainedEarnings": "-382566331", "totalLiabilities": "240166142", "otherCurrentAssets": "16749686", "totalCurrentAssets": "63779116", "currentLongTermDebt": "1940914", "longTermInvestments": "1000000", "shortTermInvestments": "2249068", "currentNetReceivables": "25401837", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "226932336", "currentAccountsPayable": "1351970", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "215456994", "totalShareholderEquity": "50545310", "capitalLeaseObligations": "8296343", "otherCurrentLiabilities": "10536129", "totalCurrentLiabilities": "15360580", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "224805562", "cashAndShortTermInvestments": "19378525", "commonStockSharesOutstanding": "79477756", "intangibleAssetsExcludingGoodwill": "1663638", "cashAndCashEquivalentsAtCarryingValue": "19378525", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17488000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-53251", "operatingCashflow": "11954000", "capitalExpenditures": "3081000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-609000", "cashflowFromInvestment": "7287000", "stockBasedCompensation": "6605000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5248000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 53619000, "cost_of_revenue": 15971000, "gross_profit": 37648000, "research_and_development": null, "selling_general_admin": 15774474, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23144000, "depreciation_amortisation": 5248000, "ebitda": 28392000, "interest_expense": 5970000, "interest_income": null, "other_non_operating": null, "pretax_income": 17174000, "tax_provision": -314000, "effective_tax_rate": null, "net_income": 17488000, "net_income_continuing_ops": 17487976, "net_income_to_common": 17488000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19378525, "short_term_investments": 2249068, "net_receivables": 25401837, "inventory": 488145, "other_current_assets": null, "total_current_assets": 63779116, "net_ppe": null, "goodwill": 13134371, "intangible_assets": 1663638, "goodwill_and_intangibles": 14798009, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 226932336, "total_assets": 290711452, "short_term_debt": 3472481, "accounts_payable": 1351970, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15360580, "long_term_debt": 205219737, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 224805562, "total_liabilities": 240166142, "total_debt": 208692218, "preferred_stock": null, "minority_interest": null, "retained_earnings": -382566331, "total_equity": 50545310, "shares_outstanding": 79477756, "operating_cash_flow": 11954000, "stock_based_compensation": 6605000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3081000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 7287000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -609000, "free_cash_flow": 15035000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "23144000", "ebitda": "28392000", "netIncome": "17488000", "grossProfit": "37648000", "depreciation": "None", "totalRevenue": "53619000", "costOfRevenue": "15971000", "interestIncome": "None", "incomeBeforeTax": "17174000", "interestExpense": "5970000", "operatingIncome": "22584000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-314000", "reportedCurrency": "USD", "netInterestIncome": "-5970547", "nonInterestIncome": "None", "operatingExpenses": "15064000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15971000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5248000", "sellingGeneralAndAdministrative": "15774474", "netIncomeFromContinuingOperations": "17487976" }, "balance": { "goodwill": "13134371", "inventory": "488145", "commonStock": "4949", "currentDebt": "None", "investments": "None", "totalAssets": "290711452", "longTermDebt": "205219737", "shortTermDebt": "3472481", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1663638", "reportedCurrency": "USD", "retainedEarnings": "-382566331", "totalLiabilities": "240166142", "otherCurrentAssets": "16749686", "totalCurrentAssets": "63779116", "currentLongTermDebt": "1940914", "longTermInvestments": "1000000", "shortTermInvestments": "2249068", "currentNetReceivables": "25401837", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "226932336", "currentAccountsPayable": "1351970", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "215456994", "totalShareholderEquity": "50545310", "capitalLeaseObligations": "8296343", "otherCurrentLiabilities": "10536129", "totalCurrentLiabilities": "15360580", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "224805562", "cashAndShortTermInvestments": "19378525", "commonStockSharesOutstanding": "79477756", "intangibleAssetsExcludingGoodwill": "1663638", "cashAndCashEquivalentsAtCarryingValue": "19378525", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17488000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-53251", "operatingCashflow": "11954000", "capitalExpenditures": "3081000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-609000", "cashflowFromInvestment": "7287000", "stockBasedCompensation": "6605000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5248000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:18.192748+00:00", "is_restated": false, "income_statement": { "revenue": 11616000, "cost_of_revenue": 10511000, "gross_profit": 1105000, "ebit": -13481000, "ebitda": -10246000, "pretax_income": -19022000, "tax_provision": 6142758, "net_income": -19022000, "net_income_to_common": -19022000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 844582, "total_current_assets": 41188337, "total_assets": 253435635, "short_term_debt": 2814773, "long_term_debt": 205060810, "total_debt": 207875583, "total_liabilities": 230249105, "total_equity": 23186530, "shares_outstanding": 45388892, "goodwill_and_intangibles": 2847988 }, "cash_flow": { "operating_cash_flow": -16792031, "capital_expenditure": 1357429, "free_cash_flow": -15434602, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25436, "ticker_id": 4963, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:41:18.192748+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13481000", "ebitda": "-10246000", "netIncome": "-19022000", "grossProfit": "1105000", "depreciation": "None", "totalRevenue": "11616000", "costOfRevenue": "10511000", "interestIncome": "None", "incomeBeforeTax": "-19022000", "interestExpense": "5541000", "operatingIncome": "-14082000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "6142758", "reportedCurrency": "USD", "netInterestIncome": "-5540867", "nonInterestIncome": "None", "operatingExpenses": "15187000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "601891", "costofGoodsAndServicesSold": "10511000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3235000", "sellingGeneralAndAdministrative": "15159808", "netIncomeFromContinuingOperations": "-19021602" }, "balance": { "goodwill": "2457937", "inventory": "15470966", "commonStock": "4906", "currentDebt": "None", "investments": "None", "totalAssets": "253435635", "longTermDebt": "205060810", "shortTermDebt": "2814773", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "390051", "reportedCurrency": "USD", "retainedEarnings": "-400054307", "totalLiabilities": "230249105", "otherCurrentAssets": "15955073", "totalCurrentAssets": "41188337", "currentLongTermDebt": "2459654", "longTermInvestments": "1000000", "shortTermInvestments": "12572950", "currentNetReceivables": "11815732", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "212247298", "currentAccountsPayable": "6235941", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "203688519", "shortLongTermDebtTotal": "209325494", "totalShareholderEquity": "23186530", "capitalLeaseObligations": "1805030", "otherCurrentLiabilities": "7823154", "totalCurrentLiabilities": "16873868", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "213375237", "cashAndShortTermInvestments": "844582", "commonStockSharesOutstanding": "45388892", "intangibleAssetsExcludingGoodwill": "390051", "cashAndCashEquivalentsAtCarryingValue": "844582", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19021602", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1133298", "operatingCashflow": "-16792031", "capitalExpenditures": "1357429", "changeInReceivables": "-11448396", "changeInExchangeRate": "None", "cashflowFromFinancing": "-418863", "cashflowFromInvestment": "15606112", "stockBasedCompensation": "6448584", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1604782", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3236000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11616000, "cost_of_revenue": 10511000, "gross_profit": 1105000, "research_and_development": null, "selling_general_admin": 15159808, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13481000, "depreciation_amortisation": 3235000, "ebitda": -10246000, "interest_expense": 5541000, "interest_income": null, "other_non_operating": null, "pretax_income": -19022000, "tax_provision": 6142758, "effective_tax_rate": null, "net_income": -19022000, "net_income_continuing_ops": -19021602, "net_income_to_common": -19022000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 844582, "short_term_investments": 12572950, "net_receivables": 11815732, "inventory": 15470966, "other_current_assets": null, "total_current_assets": 41188337, "net_ppe": null, "goodwill": 2457937, "intangible_assets": 390051, "goodwill_and_intangibles": 2847988, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 212247298, "total_assets": 253435635, "short_term_debt": 2814773, "accounts_payable": 6235941, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16873868, "long_term_debt": 205060810, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 213375237, "total_liabilities": 230249105, "total_debt": 207875583, "preferred_stock": null, "minority_interest": null, "retained_earnings": -400054307, "total_equity": 23186530, "shares_outstanding": 45388892, "operating_cash_flow": -16792031, "stock_based_compensation": 6448584, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1357429, "acquisitions": null, "other_investing": null, "investing_cash_flow": 15606112, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -418863, "free_cash_flow": -15434602, "net_change_in_cash": -1604782 }, "raw_data": { "income": { "ebit": "-13481000", "ebitda": "-10246000", "netIncome": "-19022000", "grossProfit": "1105000", "depreciation": "None", "totalRevenue": "11616000", "costOfRevenue": "10511000", "interestIncome": "None", "incomeBeforeTax": "-19022000", "interestExpense": "5541000", "operatingIncome": "-14082000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "6142758", "reportedCurrency": "USD", "netInterestIncome": "-5540867", "nonInterestIncome": "None", "operatingExpenses": "15187000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "601891", "costofGoodsAndServicesSold": "10511000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3235000", "sellingGeneralAndAdministrative": "15159808", "netIncomeFromContinuingOperations": "-19021602" }, "balance": { "goodwill": "2457937", "inventory": "15470966", "commonStock": "4906", "currentDebt": "None", "investments": "None", "totalAssets": "253435635", "longTermDebt": "205060810", "shortTermDebt": "2814773", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "390051", "reportedCurrency": "USD", "retainedEarnings": "-400054307", "totalLiabilities": "230249105", "otherCurrentAssets": "15955073", "totalCurrentAssets": "41188337", "currentLongTermDebt": "2459654", "longTermInvestments": "1000000", "shortTermInvestments": "12572950", "currentNetReceivables": "11815732", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "212247298", "currentAccountsPayable": "6235941", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "203688519", "shortLongTermDebtTotal": "209325494", "totalShareholderEquity": "23186530", "capitalLeaseObligations": "1805030", "otherCurrentLiabilities": "7823154", "totalCurrentLiabilities": "16873868", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "213375237", "cashAndShortTermInvestments": "844582", "commonStockSharesOutstanding": "45388892", "intangibleAssetsExcludingGoodwill": "390051", "cashAndCashEquivalentsAtCarryingValue": "844582", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19021602", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1133298", "operatingCashflow": "-16792031", "capitalExpenditures": "1357429", "changeInReceivables": "-11448396", "changeInExchangeRate": "None", "cashflowFromFinancing": "-418863", "cashflowFromInvestment": "15606112", "stockBasedCompensation": "6448584", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1604782", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3236000", "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "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" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 6, "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" ] } } }