{ "ticker": { "uuid": "60747f11-cab5-42e2-8464-c90a283a4bc5", "symbol": "LOCL", "name": "Local Bounti Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Farm Products", "page_url": "https://sharemaestro.com/factors/ticker/60747f11-cab5-42e2-8464-c90a283a4bc5/", "api_url": "https://sharemaestro.com/factors/api/tickers/60747f11-cab5-42e2-8464-c90a283a4bc5/" }, "ticker_metadata": { "id": 2507, "uuid": "60747f11-cab5-42e2-8464-c90a283a4bc5", "symbol": "LOCL", "name": "Local Bounti Corp", "asset_type": "equity", "market_cap": 41945100, "stock_exchange_id": 3, "industry": "Farm Products", "sector": "Consumer Defensive", "description": "Local Bounti Corp is an innovative agritech leader focused on transforming sustainable agriculture through its state-of-the-art indoor farming solutions. By employing advanced cultivation technologies and proprietary systems, the company cultivates high-quality, fresh produce while significantly reducing its environmental impact and contributing to food security. Positioned within the expanding market for sustainable agricultural practices, Local Bounti is strategically addressing the urgent challenges of modern food production. With a strong dedication to sustainability and operational efficiency, the company is poised for considerable growth as the demand for eco-friendly food sources continues to rise.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "60747f11-cab5-42e2-8464-c90a283a4bc5", "symbol": "LOCL", "name": "Local Bounti Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Farm Products", "page_url": "https://sharemaestro.com/factors/ticker/60747f11-cab5-42e2-8464-c90a283a4bc5/", "api_url": "https://sharemaestro.com/factors/api/tickers/60747f11-cab5-42e2-8464-c90a283a4bc5/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.79, "value": 0.64, "quality": 0.63, "momentum": 0.64, "coverage": 0.788, "confidence": 0.788, "delta": null }, "headline_factors": { "price": 1.41, "market_cap": 34017300.45, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": 0.39, "piotroski_f_score": 5, "momentum_12_1": -0.2234, "volatility_252d": 1.2225 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:41.144662+00:00", "batch_id": "" }, "size": { "price_close": 1.41, "market_cap": 34017300.45, "market_cap_usd": 34017300.45, "enterprise_value": 512706300.45, "shares_outstanding": 24125745, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.679, "pcf_ratio": null, "pfcf_ratio": -1.8735, "ev_ebitda": null, "ev_ebit": -8.9463, "ev_sales": 10.2343, "ev_fcf": -28.2374, "earnings_yield": null, "fcf_yield": -0.0354, "price_to_sales": 0.679, "price_to_book": null, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.0977 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1184, "operating_margin": -1.144, "net_margin": -1.3858, "ebitda_margin": -0.7983, "fcf_margin": -0.3624, "roe": 0.39, "roa": -0.1676, "roic": -0.143, "roc_greenblatt": null, "asset_turnover": 0.121, "cash_conversion": 0.2615, "accruals_ratio": -0.1028, "sbc_to_revenue": 0.1117, "piotroski_f_score": 5, "altman_z_score": -2.0605, "earnings_stability_5y": 0.4224, "revenue_stability_5y": 0.8778, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0143, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -3.3265, "net_debt_to_ebitda": -11.9696, "debt_to_assets": 1.1854, "interest_coverage": -3.3006, "current_ratio": 1.6176, "quick_ratio": 1.2322, "net_debt": 478689000, "local_beta": 0.0029, "volatility_252d": 1.2225, "volatility_60d": 2.902, "max_drawdown_12m": -0.7105, "risk_adjusted_momentum": -0.1827 }, "growth": { "revenue_growth_1y": 0.2112, "revenue_growth_3y_cagr": 0.3542, "revenue_growth_5y_cagr": 2.5821, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.7929, "book_value_growth_1y": null, "revenue_growth": 0.2112, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0784, "price_return_3m": 0.4242, "price_return_6m": -0.4427, "price_return_9m": -0.3816, "price_return_12m": -0.2843, "price_return_12m_ex1m": -0.2234, "momentum_6m": -0.4427, "momentum_12m": -0.2843, "momentum_12_1": -0.2234, "distance_from_52w_high": -0.5877, "distance_from_52w_low": 0.4242, "relative_strength": -0.3842 }, "raw_ttm": { "revenue_ttm": 50097000, "gross_profit_ttm": 5933000, "ebit_ttm": -57309000, "ebitda_ttm": -39992000, "net_income_ttm": -69422000, "eps_diluted_ttm": -2.8775, "operating_cash_flow_ttm": -26853000, "capital_expenditure_ttm": 8696000, "fcf_ttm": -18157000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 17363000, "cash_and_equivalents": 12254000, "total_current_assets": 30192000, "total_current_liabilities": 18665000, "net_ppe": null, "total_assets": 414168000, "total_debt": 490943000, "total_equity": -178021000, "net_working_capital": -592000, "book_value_per_share": -7.3789, "retained_earnings": -530327000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -208171000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 36, "quality_composite": 37, "momentum_composite": 36, "growth_composite": 36, "yield_composite": 36, "svqf_composite": 30, "vc1_composite": 36, "vc2_composite": 36, "vc3_composite": 36, "trending_value_composite": null, "overall_composite": 21, "quality_value_composite": 0.635, "os_score": 0.79, "value_percentile": 0.64, "quality_percentile": 0.63, "momentum_percentile": 0.64, "factor_coverage": 0.788, "signal_confidence": 0.788, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 51, "all_cap_buyback_rank": 21, "small_cap_core_rank": null, "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": 4465, "ticker_id": 2507, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:41.144662+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.41, "market_cap": 34017300.45, "market_cap_usd": 34017300.45, "enterprise_value": 512706300.45, "shares_outstanding": 24125745, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.67902869, "pcf_ratio": null, "pfcf_ratio": -1.87350886, "ev_ebitda": null, "ev_ebit": -8.94634875, "ev_sales": 10.23427152, "ev_fcf": -28.23739056, "earnings_yield": null, "fcf_yield": -0.03541404, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.11843025, "operating_margin": -1.14396072, "net_margin": -1.38575164, "ebitda_margin": -0.79829131, "fcf_margin": -0.36243687, "roe": 0.38996523, "roa": -0.16761797, "roic": -0.14295419, "roc_greenblatt": null, "asset_turnover": 0.12095816, "cash_conversion": 0.26154533, "accruals_ratio": -0.10278196, "sbc_to_revenue": 0.11166337, "debt_to_equity": -3.32651204, "net_debt_to_ebitda": -11.96961892, "debt_to_assets": 1.18537164, "interest_coverage": -3.30063929, "current_ratio": 1.617573, "quick_ratio": 1.2321993, "net_debt": 478689000, "revenue_growth_1y": 0.21124275, "revenue_growth_3y_cagr": 0.35422869, "revenue_growth_5y_cagr": 2.58214753, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.7928821, "book_value_growth_1y": null, "piotroski_f_score": 5, "altman_z_score": -2.06045226, "earnings_stability_5y": 0.422397, "revenue_stability_5y": 0.87775, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.07843137, "price_return_3m": 0.42424242, "price_return_6m": -0.44268775, "price_return_9m": -0.38157895, "price_return_12m": -0.28426396, "price_return_12m_ex1m": -0.22335025, "distance_from_52w_high": -0.5877193, "distance_from_52w_low": 0.42424242, "relative_strength": -0.38422754, "local_beta": 0.0029, "volatility_252d": 1.222535, "volatility_60d": 2.901952, "max_drawdown_12m": -0.71052632, "revenue_ttm": 50097000, "gross_profit_ttm": 5933000, "ebit_ttm": -57309000, "ebitda_ttm": -39992000, "net_income_ttm": -69422000, "eps_diluted_ttm": -2.877507, "operating_cash_flow_ttm": -26853000, "capital_expenditure_ttm": 8696000, "fcf_ttm": -18157000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 17363000, "cash_and_equivalents": 12254000, "total_current_assets": 30192000, "total_current_liabilities": 18665000, "net_ppe": null, "total_assets": 414168000, "total_debt": 490943000, "total_equity": -178021000, "net_working_capital": -592000, "book_value_per_share": -7.37888094, "retained_earnings": -530327000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -208171000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Defensive", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 36, "quality_composite": 37, "momentum_composite": 36, "growth_composite": 36, "yield_composite": 36, "svqf_composite": 30, "vc1_composite": 36, "vc2_composite": 36, "vc3_composite": 36, "trending_value_composite": null, "overall_composite": 21, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 51, "all_cap_buyback_rank": 21, "small_cap_core_rank": null, "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": 1.41, "os": 0.79, "value": 0.64, "quality": 0.63, "momentum": 0.64, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.39, "momentum_12_1": -0.2234, "complete_fields": { "id": 4465, "ticker_id": 2507, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:41.144662+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.41, "market_cap": 34017300.45, "market_cap_usd": 34017300.45, "enterprise_value": 512706300.45, "shares_outstanding": 24125745, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.67902869, "pcf_ratio": null, "pfcf_ratio": -1.87350886, "ev_ebitda": null, "ev_ebit": -8.94634875, "ev_sales": 10.23427152, "ev_fcf": -28.23739056, "earnings_yield": null, "fcf_yield": -0.03541404, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.11843025, "operating_margin": -1.14396072, "net_margin": -1.38575164, "ebitda_margin": -0.79829131, "fcf_margin": -0.36243687, "roe": 0.38996523, "roa": -0.16761797, "roic": -0.14295419, "roc_greenblatt": null, "asset_turnover": 0.12095816, "cash_conversion": 0.26154533, "accruals_ratio": -0.10278196, "sbc_to_revenue": 0.11166337, "debt_to_equity": -3.32651204, "net_debt_to_ebitda": -11.96961892, "debt_to_assets": 1.18537164, "interest_coverage": -3.30063929, "current_ratio": 1.617573, "quick_ratio": 1.2321993, "net_debt": 478689000, "revenue_growth_1y": 0.21124275, "revenue_growth_3y_cagr": 0.35422869, "revenue_growth_5y_cagr": 2.58214753, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.7928821, "book_value_growth_1y": null, "piotroski_f_score": 5, "altman_z_score": -2.06045226, "earnings_stability_5y": 0.422397, "revenue_stability_5y": 0.87775, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.07843137, "price_return_3m": 0.42424242, "price_return_6m": -0.44268775, "price_return_9m": -0.38157895, "price_return_12m": -0.28426396, "price_return_12m_ex1m": -0.22335025, "distance_from_52w_high": -0.5877193, "distance_from_52w_low": 0.42424242, "relative_strength": -0.38422754, "local_beta": 0.0029, "volatility_252d": 1.222535, "volatility_60d": 2.901952, "max_drawdown_12m": -0.71052632, "revenue_ttm": 50097000, "gross_profit_ttm": 5933000, "ebit_ttm": -57309000, "ebitda_ttm": -39992000, "net_income_ttm": -69422000, "eps_diluted_ttm": -2.877507, "operating_cash_flow_ttm": -26853000, "capital_expenditure_ttm": 8696000, "fcf_ttm": -18157000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 17363000, "cash_and_equivalents": 12254000, "total_current_assets": 30192000, "total_current_liabilities": 18665000, "net_ppe": null, "total_assets": 414168000, "total_debt": 490943000, "total_equity": -178021000, "net_working_capital": -592000, "book_value_per_share": -7.37888094, "retained_earnings": -530327000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -208171000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Defensive", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 36, "quality_composite": 37, "momentum_composite": 36, "growth_composite": 36, "yield_composite": 36, "svqf_composite": 30, "vc1_composite": 36, "vc2_composite": 36, "vc3_composite": 36, "trending_value_composite": null, "overall_composite": 21, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 51, "all_cap_buyback_rank": 21, "small_cap_core_rank": null, "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": "2026-06-07T02:28:37.451678+00:00", "is_restated": false, "income_statement": { "revenue": 48365000, "cost_of_revenue": 42505000, "gross_profit": 5860000, "ebit": -62212000, "ebitda": -39015000, "pretax_income": -94379000, "tax_provision": null, "net_income": -94379000, "net_income_to_common": -94379000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4233000, "total_current_assets": 22027000, "total_assets": 410493000, "short_term_debt": 202000, "long_term_debt": 483120000, "total_debt": 483322000, "total_liabilities": 576729000, "total_equity": -166236000, "shares_outstanding": 23466935, "goodwill_and_intangibles": 30778000 }, "cash_flow": { "operating_cash_flow": -30336000, "capital_expenditure": 11589000, "free_cash_flow": -18747000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 290645, "ticker_id": 2507, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:28:37.451678+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-62212000", "ebitda": "-39015000", "netIncome": "-94379000", "grossProfit": "5860000", "depreciation": "None", "totalRevenue": "48365000", "costOfRevenue": "42505000", "interestIncome": "None", "incomeBeforeTax": "-94379000", "interestExpense": "32167000", "operatingIncome": "-62627000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-32167000", "nonInterestIncome": "None", "operatingExpenses": "68487000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25575000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42505000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23197000", "sellingGeneralAndAdministrative": "33769000", "netIncomeFromContinuingOperations": "-94379000" }, "balance": { "goodwill": "None", "inventory": "7419000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "410493000", "longTermDebt": "483120000", "shortTermDebt": "202000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "30778000", "reportedCurrency": "USD", "retainedEarnings": "-517609000", "totalLiabilities": "576729000", "otherCurrentAssets": "8172000", "totalCurrentAssets": "22027000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2203000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "388466000", "currentAccountsPayable": "11782000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "535517000", "totalShareholderEquity": "-166236000", "capitalLeaseObligations": "293000", "otherCurrentLiabilities": "3653000", "totalCurrentLiabilities": "15637000", "otherNonCurrentLiabilities": "51343000", "totalNonCurrentLiabilities": "561092000", "cashAndShortTermInvestments": "4233000", "commonStockSharesOutstanding": "23466935", "intangibleAssetsExcludingGoodwill": "30778000", "cashAndCashEquivalentsAtCarryingValue": "4233000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-94379000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-593000", "operatingCashflow": "-30336000", "capitalExpenditures": "11589000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "45178000", "cashflowFromInvestment": "-11589000", "stockBasedCompensation": "5191000", "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": "19892000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 48365000, "cost_of_revenue": 42505000, "gross_profit": 5860000, "research_and_development": 25575000, "selling_general_admin": 33769000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -62212000, "depreciation_amortisation": 23197000, "ebitda": -39015000, "interest_expense": 32167000, "interest_income": null, "other_non_operating": null, "pretax_income": -94379000, "tax_provision": null, "effective_tax_rate": null, "net_income": -94379000, "net_income_continuing_ops": -94379000, "net_income_to_common": -94379000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4233000, "short_term_investments": null, "net_receivables": 2203000, "inventory": 7419000, "other_current_assets": null, "total_current_assets": 22027000, "net_ppe": null, "goodwill": null, "intangible_assets": 30778000, "goodwill_and_intangibles": 30778000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 388466000, "total_assets": 410493000, "short_term_debt": 202000, "accounts_payable": 11782000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15637000, "long_term_debt": 483120000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 561092000, "total_liabilities": 576729000, "total_debt": 483322000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -517609000, "total_equity": -166236000, "shares_outstanding": 23466935, "operating_cash_flow": -30336000, "stock_based_compensation": 5191000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11589000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11589000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 45178000, "free_cash_flow": -18747000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-62212000", "ebitda": "-39015000", "netIncome": "-94379000", "grossProfit": "5860000", "depreciation": "None", "totalRevenue": "48365000", "costOfRevenue": "42505000", "interestIncome": "None", "incomeBeforeTax": "-94379000", "interestExpense": "32167000", "operatingIncome": "-62627000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-32167000", "nonInterestIncome": "None", "operatingExpenses": "68487000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25575000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42505000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23197000", "sellingGeneralAndAdministrative": "33769000", "netIncomeFromContinuingOperations": "-94379000" }, "balance": { "goodwill": "None", "inventory": "7419000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "410493000", "longTermDebt": "483120000", "shortTermDebt": "202000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "30778000", "reportedCurrency": "USD", "retainedEarnings": "-517609000", "totalLiabilities": "576729000", "otherCurrentAssets": "8172000", "totalCurrentAssets": "22027000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2203000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "388466000", "currentAccountsPayable": "11782000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "535517000", "totalShareholderEquity": "-166236000", "capitalLeaseObligations": "293000", "otherCurrentLiabilities": "3653000", "totalCurrentLiabilities": "15637000", "otherNonCurrentLiabilities": "51343000", "totalNonCurrentLiabilities": "561092000", "cashAndShortTermInvestments": "4233000", "commonStockSharesOutstanding": "23466935", "intangibleAssetsExcludingGoodwill": "30778000", "cashAndCashEquivalentsAtCarryingValue": "4233000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-94379000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-593000", "operatingCashflow": "-30336000", "capitalExpenditures": "11589000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "45178000", "cashflowFromInvestment": "-11589000", "stockBasedCompensation": "5191000", "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": "19892000", "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": "2026-06-07T02:28:37.451678+00:00", "is_restated": false, "income_statement": { "revenue": 38138000, "cost_of_revenue": 34048000, "gross_profit": 4090000, "ebit": -60979000, "ebitda": -42108000, "pretax_income": -119902000, "tax_provision": null, "net_income": -119902000, "net_income_to_common": -119902000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 937000, "total_current_assets": 18823000, "total_assets": 428035000, "short_term_debt": 20316000, "long_term_debt": 416577000, "total_debt": 436893000, "total_liabilities": 528535000, "total_equity": -100500000, "shares_outstanding": 8480247, "goodwill_and_intangibles": 37783000 }, "cash_flow": { "operating_cash_flow": -27061000, "capital_expenditure": 82454000, "free_cash_flow": 55393000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 290650, "ticker_id": 2507, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:28:37.451678+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-60979000", "ebitda": "-42108000", "netIncome": "-119902000", "grossProfit": "4090000", "depreciation": "None", "totalRevenue": "38138000", "costOfRevenue": "34048000", "interestIncome": "None", "incomeBeforeTax": "-119902000", "interestExpense": "58923000", "operatingIncome": "-58968000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-58923000", "nonInterestIncome": "None", "operatingExpenses": "63058000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22287000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34048000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18871000", "sellingGeneralAndAdministrative": "40371000", "netIncomeFromContinuingOperations": "-119902000" }, "balance": { "goodwill": "None", "inventory": "6814000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "428035000", "longTermDebt": "416577000", "shortTermDebt": "20316000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "37783000", "reportedCurrency": "USD", "retainedEarnings": "-423230000", "totalLiabilities": "528535000", "otherCurrentAssets": "8790000", "totalCurrentAssets": "18823000", "currentLongTermDebt": "20205000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2282000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "409212000", "currentAccountsPayable": "16987000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "437156000", "totalShareholderEquity": "-100500000", "capitalLeaseObligations": "374000", "otherCurrentLiabilities": "18133000", "totalCurrentLiabilities": "55436000", "otherNonCurrentLiabilities": "49856000", "totalNonCurrentLiabilities": "473099000", "cashAndShortTermInvestments": "937000", "commonStockSharesOutstanding": "8480247", "intangibleAssetsExcludingGoodwill": "37783000", "cashAndCashEquivalentsAtCarryingValue": "937000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-119902000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-3102000", "operatingCashflow": "-27061000", "capitalExpenditures": "82454000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "100086000", "cashflowFromInvestment": "-82454000", "stockBasedCompensation": "3348000", "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": "18871000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 38138000, "cost_of_revenue": 34048000, "gross_profit": 4090000, "research_and_development": 22287000, "selling_general_admin": 40371000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -60979000, "depreciation_amortisation": 18871000, "ebitda": -42108000, "interest_expense": 58923000, "interest_income": null, "other_non_operating": null, "pretax_income": -119902000, "tax_provision": null, "effective_tax_rate": null, "net_income": -119902000, "net_income_continuing_ops": -119902000, "net_income_to_common": -119902000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 937000, "short_term_investments": null, "net_receivables": 2282000, "inventory": 6814000, "other_current_assets": null, "total_current_assets": 18823000, "net_ppe": null, "goodwill": null, "intangible_assets": 37783000, "goodwill_and_intangibles": 37783000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 409212000, "total_assets": 428035000, "short_term_debt": 20316000, "accounts_payable": 16987000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 55436000, "long_term_debt": 416577000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 473099000, "total_liabilities": 528535000, "total_debt": 436893000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -423230000, "total_equity": -100500000, "shares_outstanding": 8480247, "operating_cash_flow": -27061000, "stock_based_compensation": 3348000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 82454000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -82454000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 100086000, "free_cash_flow": 55393000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-60979000", "ebitda": "-42108000", "netIncome": "-119902000", "grossProfit": "4090000", "depreciation": "None", "totalRevenue": "38138000", "costOfRevenue": "34048000", "interestIncome": "None", "incomeBeforeTax": "-119902000", "interestExpense": "58923000", "operatingIncome": "-58968000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-58923000", "nonInterestIncome": "None", "operatingExpenses": "63058000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22287000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34048000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18871000", "sellingGeneralAndAdministrative": "40371000", "netIncomeFromContinuingOperations": "-119902000" }, "balance": { "goodwill": "None", "inventory": "6814000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "428035000", "longTermDebt": "416577000", "shortTermDebt": "20316000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "37783000", "reportedCurrency": "USD", "retainedEarnings": "-423230000", "totalLiabilities": "528535000", "otherCurrentAssets": "8790000", "totalCurrentAssets": "18823000", "currentLongTermDebt": "20205000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2282000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "409212000", "currentAccountsPayable": "16987000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "437156000", "totalShareholderEquity": "-100500000", "capitalLeaseObligations": "374000", "otherCurrentLiabilities": "18133000", "totalCurrentLiabilities": "55436000", "otherNonCurrentLiabilities": "49856000", "totalNonCurrentLiabilities": "473099000", "cashAndShortTermInvestments": "937000", "commonStockSharesOutstanding": "8480247", "intangibleAssetsExcludingGoodwill": "37783000", "cashAndCashEquivalentsAtCarryingValue": "937000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-119902000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-3102000", "operatingCashflow": "-27061000", "capitalExpenditures": "82454000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "100086000", "cashflowFromInvestment": "-82454000", "stockBasedCompensation": "3348000", "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": "18871000", "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": "2026-06-07T02:28:37.451678+00:00", "is_restated": false, "income_statement": { "revenue": 27557000, "cost_of_revenue": 25341000, "gross_profit": 2216000, "ebit": -98270000, "ebitda": -85138000, "pretax_income": -124015000, "tax_provision": 12964105, "net_income": -124015000, "net_income_to_common": -124015000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10326000, "total_current_assets": 26988000, "total_assets": 381752000, "short_term_debt": 97000, "long_term_debt": 277985000, "total_debt": 278082000, "total_liabilities": 366479000, "total_equity": 15273000, "shares_outstanding": 7943874, "goodwill_and_intangibles": 41353000 }, "cash_flow": { "operating_cash_flow": -33157000, "capital_expenditure": 162265000, "free_cash_flow": 129108000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 290655, "ticker_id": 2507, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:28:37.451678+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-98270000", "ebitda": "-85138000", "netIncome": "-124015000", "grossProfit": "2216000", "depreciation": "None", "totalRevenue": "27557000", "costOfRevenue": "25341000", "interestIncome": "None", "incomeBeforeTax": "-124015000", "interestExpense": "25745000", "operatingIncome": "-116910000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "12964105", "reportedCurrency": "USD", "netInterestIncome": "-22348000", "nonInterestIncome": "None", "operatingExpenses": "119126000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16086000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25341000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13132000", "sellingGeneralAndAdministrative": "63459000", "netIncomeFromContinuingOperations": "-84993000" }, "balance": { "goodwill": "0", "inventory": "4210000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "381752000", "longTermDebt": "277985000", "shortTermDebt": "97000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "41353000", "reportedCurrency": "USD", "retainedEarnings": "-303328000", "totalLiabilities": "366479000", "otherCurrentAssets": "9374000", "totalCurrentAssets": "26988000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3078000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "354764000", "currentAccountsPayable": "14640000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "327421000", "totalShareholderEquity": "15273000", "capitalLeaseObligations": "211000", "otherCurrentLiabilities": "17204000", "totalCurrentLiabilities": "31941000", "otherNonCurrentLiabilities": "49225000", "totalNonCurrentLiabilities": "334538000", "cashAndShortTermInvestments": "10326000", "commonStockSharesOutstanding": "7943874", "intangibleAssetsExcludingGoodwill": "41353000", "cashAndCashEquivalentsAtCarryingValue": "10326000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-124015000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-678000", "operatingCashflow": "-33157000", "capitalExpenditures": "162265000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "187379000", "cashflowFromInvestment": "-162265000", "stockBasedCompensation": "16274000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13132000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 27557000, "cost_of_revenue": 25341000, "gross_profit": 2216000, "research_and_development": 16086000, "selling_general_admin": 63459000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -98270000, "depreciation_amortisation": 13132000, "ebitda": -85138000, "interest_expense": 25745000, "interest_income": null, "other_non_operating": null, "pretax_income": -124015000, "tax_provision": 12964105, "effective_tax_rate": null, "net_income": -124015000, "net_income_continuing_ops": -84993000, "net_income_to_common": -124015000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10326000, "short_term_investments": null, "net_receivables": 3078000, "inventory": 4210000, "other_current_assets": null, "total_current_assets": 26988000, "net_ppe": null, "goodwill": 0, "intangible_assets": 41353000, "goodwill_and_intangibles": 41353000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 354764000, "total_assets": 381752000, "short_term_debt": 97000, "accounts_payable": 14640000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 31941000, "long_term_debt": 277985000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 334538000, "total_liabilities": 366479000, "total_debt": 278082000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -303328000, "total_equity": 15273000, "shares_outstanding": 7943874, "operating_cash_flow": -33157000, "stock_based_compensation": 16274000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 162265000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -162265000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 187379000, "free_cash_flow": 129108000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-98270000", "ebitda": "-85138000", "netIncome": "-124015000", "grossProfit": "2216000", "depreciation": "None", "totalRevenue": "27557000", "costOfRevenue": "25341000", "interestIncome": "None", "incomeBeforeTax": "-124015000", "interestExpense": "25745000", "operatingIncome": "-116910000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "12964105", "reportedCurrency": "USD", "netInterestIncome": "-22348000", "nonInterestIncome": "None", "operatingExpenses": "119126000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16086000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25341000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13132000", "sellingGeneralAndAdministrative": "63459000", "netIncomeFromContinuingOperations": "-84993000" }, "balance": { "goodwill": "0", "inventory": "4210000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "381752000", "longTermDebt": "277985000", "shortTermDebt": "97000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "41353000", "reportedCurrency": "USD", "retainedEarnings": "-303328000", "totalLiabilities": "366479000", "otherCurrentAssets": "9374000", "totalCurrentAssets": "26988000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3078000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "354764000", "currentAccountsPayable": "14640000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "327421000", "totalShareholderEquity": "15273000", "capitalLeaseObligations": "211000", "otherCurrentLiabilities": "17204000", "totalCurrentLiabilities": "31941000", "otherNonCurrentLiabilities": "49225000", "totalNonCurrentLiabilities": "334538000", "cashAndShortTermInvestments": "10326000", "commonStockSharesOutstanding": "7943874", "intangibleAssetsExcludingGoodwill": "41353000", "cashAndCashEquivalentsAtCarryingValue": "10326000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-124015000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-678000", "operatingCashflow": "-33157000", "capitalExpenditures": "162265000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "187379000", "cashflowFromInvestment": "-162265000", "stockBasedCompensation": "16274000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13132000", "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": "2026-06-07T02:28:37.451678+00:00", "is_restated": false, "income_statement": { "revenue": 19474000, "cost_of_revenue": 17259000, "gross_profit": 2215000, "ebit": -94337000, "ebitda": -83910000, "pretax_income": -111071000, "tax_provision": -10427000, "net_income": -111071000, "net_income_to_common": -111071000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13666000, "total_current_assets": 34104000, "total_assets": 278740000, "short_term_debt": 84000, "long_term_debt": 119814000, "total_debt": 119898000, "total_liabilities": 157407000, "total_equity": 121333000, "shares_outstanding": 7976971, "goodwill_and_intangibles": 85754000 }, "cash_flow": { "operating_cash_flow": -48808000, "capital_expenditure": 81833000, "free_cash_flow": 33025000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 290660, "ticker_id": 2507, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:28:37.451678+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-94337000", "ebitda": "-83910000", "netIncome": "-111071000", "grossProfit": "2215000", "depreciation": "None", "totalRevenue": "19474000", "costOfRevenue": "17259000", "interestIncome": "None", "incomeBeforeTax": "-111071000", "interestExpense": "16734000", "operatingIncome": "-94526000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-10427000", "reportedCurrency": "USD", "netInterestIncome": "-16734000", "nonInterestIncome": "None", "operatingExpenses": "96741000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14059000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17259000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10427000", "sellingGeneralAndAdministrative": "81782000", "netIncomeFromContinuingOperations": "-111071000" }, "balance": { "goodwill": "38481000", "inventory": "3594000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "278740000", "longTermDebt": "119814000", "shortTermDebt": "84000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "47273000", "reportedCurrency": "USD", "retainedEarnings": "-179313000", "totalLiabilities": "157407000", "otherCurrentAssets": "14153000", "totalCurrentAssets": "34104000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2691000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "244636000", "currentAccountsPayable": "13757000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "120085000", "totalShareholderEquity": "121333000", "capitalLeaseObligations": "271000", "otherCurrentLiabilities": "9426000", "totalCurrentLiabilities": "23267000", "otherNonCurrentLiabilities": "14139000", "totalNonCurrentLiabilities": "134140000", "cashAndShortTermInvestments": "13666000", "commonStockSharesOutstanding": "7976971", "intangibleAssetsExcludingGoodwill": "47273000", "cashAndCashEquivalentsAtCarryingValue": "13666000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-111071000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-88000", "operatingCashflow": "-48808000", "capitalExpenditures": "81833000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "145054000", "cashflowFromInvestment": "-172385000", "stockBasedCompensation": "39166000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10427000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 19474000, "cost_of_revenue": 17259000, "gross_profit": 2215000, "research_and_development": 14059000, "selling_general_admin": 81782000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -94337000, "depreciation_amortisation": 10427000, "ebitda": -83910000, "interest_expense": 16734000, "interest_income": null, "other_non_operating": null, "pretax_income": -111071000, "tax_provision": -10427000, "effective_tax_rate": null, "net_income": -111071000, "net_income_continuing_ops": -111071000, "net_income_to_common": -111071000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13666000, "short_term_investments": null, "net_receivables": 2691000, "inventory": 3594000, "other_current_assets": null, "total_current_assets": 34104000, "net_ppe": null, "goodwill": 38481000, "intangible_assets": 47273000, "goodwill_and_intangibles": 85754000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 244636000, "total_assets": 278740000, "short_term_debt": 84000, "accounts_payable": 13757000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 23267000, "long_term_debt": 119814000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 134140000, "total_liabilities": 157407000, "total_debt": 119898000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -179313000, "total_equity": 121333000, "shares_outstanding": 7976971, "operating_cash_flow": -48808000, "stock_based_compensation": 39166000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 81833000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -172385000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 145054000, "free_cash_flow": 33025000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-94337000", "ebitda": "-83910000", "netIncome": "-111071000", "grossProfit": "2215000", "depreciation": "None", "totalRevenue": "19474000", "costOfRevenue": "17259000", "interestIncome": "None", "incomeBeforeTax": "-111071000", "interestExpense": "16734000", "operatingIncome": "-94526000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-10427000", "reportedCurrency": "USD", "netInterestIncome": "-16734000", "nonInterestIncome": "None", "operatingExpenses": "96741000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14059000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17259000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10427000", "sellingGeneralAndAdministrative": "81782000", "netIncomeFromContinuingOperations": "-111071000" }, "balance": { "goodwill": "38481000", "inventory": "3594000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "278740000", "longTermDebt": "119814000", "shortTermDebt": "84000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "47273000", "reportedCurrency": "USD", "retainedEarnings": "-179313000", "totalLiabilities": "157407000", "otherCurrentAssets": "14153000", "totalCurrentAssets": "34104000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2691000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "244636000", "currentAccountsPayable": "13757000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "120085000", "totalShareholderEquity": "121333000", "capitalLeaseObligations": "271000", "otherCurrentLiabilities": "9426000", "totalCurrentLiabilities": "23267000", "otherNonCurrentLiabilities": "14139000", "totalNonCurrentLiabilities": "134140000", "cashAndShortTermInvestments": "13666000", "commonStockSharesOutstanding": "7976971", "intangibleAssetsExcludingGoodwill": "47273000", "cashAndCashEquivalentsAtCarryingValue": "13666000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-111071000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-88000", "operatingCashflow": "-48808000", "capitalExpenditures": "81833000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "145054000", "cashflowFromInvestment": "-172385000", "stockBasedCompensation": "39166000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10427000", "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": "2026-06-07T02:28:37.451678+00:00", "is_restated": false, "income_statement": { "revenue": 638000, "cost_of_revenue": 432000, "gross_profit": 206000, "ebit": -49475000, "ebitda": -48791000, "pretax_income": -56093000, "tax_provision": -309000, "net_income": -56093000, "net_income_to_common": -56093000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 96661000, "total_current_assets": 105508000, "total_assets": 143930000, "short_term_debt": 28000, "long_term_debt": 11199000, "total_debt": 11227000, "total_liabilities": 42247000, "total_equity": 101683000, "shares_outstanding": 6641913, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": -20108000, "capital_expenditure": 29666000, "free_cash_flow": 9558000, "dividends_paid": 27320000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 290665, "ticker_id": 2507, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:28:37.451678+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-49475000", "ebitda": "-48791000", "netIncome": "-56093000", "grossProfit": "206000", "depreciation": "None", "totalRevenue": "638000", "costOfRevenue": "432000", "interestIncome": "None", "incomeBeforeTax": "-56093000", "interestExpense": "6618000", "operatingIncome": "-44717000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-309000", "reportedCurrency": "USD", "netInterestIncome": "-5133000", "nonInterestIncome": "None", "operatingExpenses": "44923000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3425000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "432000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "684000", "sellingGeneralAndAdministrative": "40798000", "netIncomeFromContinuingOperations": "-56093000" }, "balance": { "goodwill": "0", "inventory": "922000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "143930000", "longTermDebt": "11199000", "shortTermDebt": "28000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-68242000", "totalLiabilities": "42247000", "otherCurrentAssets": "7815000", "totalCurrentAssets": "105508000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "110000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38422000", "currentAccountsPayable": "1920000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "37405000", "shortLongTermDebtTotal": "24307000", "totalShareholderEquity": "101683000", "capitalLeaseObligations": "38000", "otherCurrentLiabilities": "16020000", "totalCurrentLiabilities": "17968000", "otherNonCurrentLiabilities": "13080000", "totalNonCurrentLiabilities": "24279000", "cashAndShortTermInvestments": "96661000", "commonStockSharesOutstanding": "6641913", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "96661000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-56093000", "profitLoss": "None", "dividendPayout": "27320000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-652000", "operatingCashflow": "-20108000", "capitalExpenditures": "29666000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "150806000", "cashflowFromInvestment": "-29666000", "stockBasedCompensation": "17895000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27320000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "56647000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "684000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 638000, "cost_of_revenue": 432000, "gross_profit": 206000, "research_and_development": 3425000, "selling_general_admin": 40798000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -49475000, "depreciation_amortisation": 684000, "ebitda": -48791000, "interest_expense": 6618000, "interest_income": null, "other_non_operating": null, "pretax_income": -56093000, "tax_provision": -309000, "effective_tax_rate": null, "net_income": -56093000, "net_income_continuing_ops": -56093000, "net_income_to_common": -56093000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 96661000, "short_term_investments": null, "net_receivables": 110000, "inventory": 922000, "other_current_assets": null, "total_current_assets": 105508000, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 38422000, "total_assets": 143930000, "short_term_debt": 28000, "accounts_payable": 1920000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17968000, "long_term_debt": 11199000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 24279000, "total_liabilities": 42247000, "total_debt": 11227000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -68242000, "total_equity": 101683000, "shares_outstanding": 6641913, "operating_cash_flow": -20108000, "stock_based_compensation": 17895000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29666000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29666000, "dividends_paid": 27320000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 150806000, "free_cash_flow": 9558000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-49475000", "ebitda": "-48791000", "netIncome": "-56093000", "grossProfit": "206000", "depreciation": "None", "totalRevenue": "638000", "costOfRevenue": "432000", "interestIncome": "None", "incomeBeforeTax": "-56093000", "interestExpense": "6618000", "operatingIncome": "-44717000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-309000", "reportedCurrency": "USD", "netInterestIncome": "-5133000", "nonInterestIncome": "None", "operatingExpenses": "44923000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3425000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "432000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "684000", "sellingGeneralAndAdministrative": "40798000", "netIncomeFromContinuingOperations": "-56093000" }, "balance": { "goodwill": "0", "inventory": "922000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "143930000", "longTermDebt": "11199000", "shortTermDebt": "28000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-68242000", "totalLiabilities": "42247000", "otherCurrentAssets": "7815000", "totalCurrentAssets": "105508000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "110000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38422000", "currentAccountsPayable": "1920000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "37405000", "shortLongTermDebtTotal": "24307000", "totalShareholderEquity": "101683000", "capitalLeaseObligations": "38000", "otherCurrentLiabilities": "16020000", "totalCurrentLiabilities": "17968000", "otherNonCurrentLiabilities": "13080000", "totalNonCurrentLiabilities": "24279000", "cashAndShortTermInvestments": "96661000", "commonStockSharesOutstanding": "6641913", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "96661000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-56093000", "profitLoss": "None", "dividendPayout": "27320000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-652000", "operatingCashflow": "-20108000", "capitalExpenditures": "29666000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "150806000", "cashflowFromInvestment": "-29666000", "stockBasedCompensation": "17895000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27320000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "56647000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "684000", "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": "2026-06-07T02:28:37.451678+00:00", "is_restated": false, "income_statement": { "revenue": 82000, "cost_of_revenue": 91000, "gross_profit": -9000, "ebit": -7887000, "ebitda": -7600000, "pretax_income": -8409000, "tax_provision": 522000, "net_income": -8409000, "net_income_to_common": -8409000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45000, "total_current_assets": 628000, "total_assets": 9102000, "short_term_debt": 50000, "long_term_debt": 104000, "total_debt": 154000, "total_liabilities": 11673000, "total_equity": -2571000, "shares_outstanding": 3821271, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3838000, "capital_expenditure": 3422000, "free_cash_flow": -416000, "dividends_paid": 27320000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 290670, "ticker_id": 2507, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:28:37.451678+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7887000", "ebitda": "-7600000", "netIncome": "-8409000", "grossProfit": "-9000", "depreciation": "None", "totalRevenue": "82000", "costOfRevenue": "91000", "interestIncome": "None", "incomeBeforeTax": "-8409000", "interestExpense": "522000", "operatingIncome": "-7922000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "522000", "reportedCurrency": "USD", "netInterestIncome": "-522000", "nonInterestIncome": "None", "operatingExpenses": "7913000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1079000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "91000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "287000", "sellingGeneralAndAdministrative": "6834000", "netIncomeFromContinuingOperations": "-8409000" }, "balance": { "goodwill": "None", "inventory": "243000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "9102000", "longTermDebt": "104000", "shortTermDebt": "50000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-12149000", "totalLiabilities": "11673000", "otherCurrentAssets": "7000", "totalCurrentAssets": "628000", "currentLongTermDebt": "50000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "333000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8474000", "currentAccountsPayable": "176000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8423000", "shortLongTermDebtTotal": "9370000", "totalShareholderEquity": "-2571000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2127000", "totalCurrentLiabilities": "2353000", "otherNonCurrentLiabilities": "9216000", "totalNonCurrentLiabilities": "9320000", "cashAndShortTermInvestments": "45000", "commonStockSharesOutstanding": "3821271", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "45000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8409000", "profitLoss": "None", "dividendPayout": "27320000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-243000", "operatingCashflow": "-3838000", "capitalExpenditures": "3422000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5168000", "cashflowFromInvestment": "-3422000", "stockBasedCompensation": "3295000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27320000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-80000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "287000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 82000, "cost_of_revenue": 91000, "gross_profit": -9000, "research_and_development": 1079000, "selling_general_admin": 6834000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7887000, "depreciation_amortisation": 287000, "ebitda": -7600000, "interest_expense": 522000, "interest_income": null, "other_non_operating": null, "pretax_income": -8409000, "tax_provision": 522000, "effective_tax_rate": null, "net_income": -8409000, "net_income_continuing_ops": -8409000, "net_income_to_common": -8409000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45000, "short_term_investments": null, "net_receivables": 333000, "inventory": 243000, "other_current_assets": null, "total_current_assets": 628000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8474000, "total_assets": 9102000, "short_term_debt": 50000, "accounts_payable": 176000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2353000, "long_term_debt": 104000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9320000, "total_liabilities": 11673000, "total_debt": 154000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -12149000, "total_equity": -2571000, "shares_outstanding": 3821271, "operating_cash_flow": -3838000, "stock_based_compensation": 3295000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3422000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3422000, "dividends_paid": 27320000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5168000, "free_cash_flow": -416000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7887000", "ebitda": "-7600000", "netIncome": "-8409000", "grossProfit": "-9000", "depreciation": "None", "totalRevenue": "82000", "costOfRevenue": "91000", "interestIncome": "None", "incomeBeforeTax": "-8409000", "interestExpense": "522000", "operatingIncome": "-7922000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "522000", "reportedCurrency": "USD", "netInterestIncome": "-522000", "nonInterestIncome": "None", "operatingExpenses": "7913000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1079000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "91000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "287000", "sellingGeneralAndAdministrative": "6834000", "netIncomeFromContinuingOperations": "-8409000" }, "balance": { "goodwill": "None", "inventory": "243000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "9102000", "longTermDebt": "104000", "shortTermDebt": "50000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-12149000", "totalLiabilities": "11673000", "otherCurrentAssets": "7000", "totalCurrentAssets": "628000", "currentLongTermDebt": "50000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "333000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8474000", "currentAccountsPayable": "176000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8423000", "shortLongTermDebtTotal": "9370000", "totalShareholderEquity": "-2571000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2127000", "totalCurrentLiabilities": "2353000", "otherNonCurrentLiabilities": "9216000", "totalNonCurrentLiabilities": "9320000", "cashAndShortTermInvestments": "45000", "commonStockSharesOutstanding": "3821271", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "45000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8409000", "profitLoss": "None", "dividendPayout": "27320000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-243000", "operatingCashflow": "-3838000", "capitalExpenditures": "3422000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5168000", "cashflowFromInvestment": "-3422000", "stockBasedCompensation": "3295000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27320000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-80000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "287000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:28:37.451678+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": -3406000, "ebitda": -39000, "pretax_income": -3406000, "tax_provision": -39000, "net_income": -3406000, "net_income_to_common": -3406000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2137000, "total_current_assets": 2145000, "total_assets": 5888000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 3334000, "total_equity": 2554000, "shares_outstanding": 771792, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1119000, "capital_expenditure": 3743000, "free_cash_flow": 2624000, "dividends_paid": 27320000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 290674, "ticker_id": 2507, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:28:37.451678+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3406000", "ebitda": "-39000", "netIncome": "-3406000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-3406000", "interestExpense": "0", "operatingIncome": "-3367000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-39000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "3367000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3367000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "5888000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3740000", "totalLiabilities": "3334000", "otherCurrentAssets": "8000", "totalCurrentAssets": "2145000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3743000", "currentAccountsPayable": "147000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3743000", "shortLongTermDebtTotal": "2497000", "totalShareholderEquity": "2554000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "690000", "totalCurrentLiabilities": "837000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2497000", "cashAndShortTermInvestments": "2137000", "commonStockSharesOutstanding": "771792", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2137000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3406000", "profitLoss": "None", "dividendPayout": "27320000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-243000", "operatingCashflow": "-1119000", "capitalExpenditures": "3743000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6999000", "cashflowFromInvestment": "-3743000", "stockBasedCompensation": "1942000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27320000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "287000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3406000, "depreciation_amortisation": 3367000, "ebitda": -39000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -3406000, "tax_provision": -39000, "effective_tax_rate": null, "net_income": -3406000, "net_income_continuing_ops": null, "net_income_to_common": -3406000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2137000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2145000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3743000, "total_assets": 5888000, "short_term_debt": null, "accounts_payable": 147000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 837000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2497000, "total_liabilities": 3334000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3740000, "total_equity": 2554000, "shares_outstanding": 771792, "operating_cash_flow": -1119000, "stock_based_compensation": 1942000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3743000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3743000, "dividends_paid": 27320000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6999000, "free_cash_flow": 2624000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3406000", "ebitda": "-39000", "netIncome": "-3406000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-3406000", "interestExpense": "0", "operatingIncome": "-3367000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-39000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "3367000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3367000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "5888000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3740000", "totalLiabilities": "3334000", "otherCurrentAssets": "8000", "totalCurrentAssets": "2145000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3743000", "currentAccountsPayable": "147000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3743000", "shortLongTermDebtTotal": "2497000", "totalShareholderEquity": "2554000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "690000", "totalCurrentLiabilities": "837000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2497000", "cashAndShortTermInvestments": "2137000", "commonStockSharesOutstanding": "771792", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2137000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3406000", "profitLoss": "None", "dividendPayout": "27320000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-243000", "operatingCashflow": "-1119000", "capitalExpenditures": "3743000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6999000", "cashflowFromInvestment": "-3743000", "stockBasedCompensation": "1942000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27320000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "287000", "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": "2026-06-07T02:28:37.451678+00:00", "is_restated": false, "income_statement": { "revenue": 13337000, "cost_of_revenue": 11803000, "gross_profit": 1534000, "ebit": -13934000, "ebitda": -13934000, "pretax_income": -12718000, "tax_provision": null, "net_income": -12718000, "net_income_to_common": -12718000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12254000, "total_current_assets": 30192000, "total_assets": 414168000, "short_term_debt": 135000, "long_term_debt": 490808000, "total_debt": 490943000, "total_liabilities": 592189000, "total_equity": -178021000, "shares_outstanding": 24125745, "goodwill_and_intangibles": 30150000 }, "cash_flow": { "operating_cash_flow": -6070000, "capital_expenditure": 1105000, "free_cash_flow": -4965000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 290643, "ticker_id": 2507, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:28:37.451678+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-13934000", "netIncome": "-12718000", "grossProfit": "1534000", "depreciation": "None", "totalRevenue": "13337000", "costOfRevenue": "11803000", "interestIncome": "None", "incomeBeforeTax": "-12718000", "interestExpense": "4034000", "operatingIncome": "-13934000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-4034000", "nonInterestIncome": "None", "operatingExpenses": "15468000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5715000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11803000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "7509000", "netIncomeFromContinuingOperations": "-12718000" }, "balance": { "goodwill": "None", "inventory": "7193000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "414168000", "longTermDebt": "490808000", "shortTermDebt": "135000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "30150000", "reportedCurrency": "USD", "retainedEarnings": "-530327000", "totalLiabilities": "592189000", "otherCurrentAssets": "7880000", "totalCurrentAssets": "30192000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2865000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "383976000", "currentAccountsPayable": "14378000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "423000", "totalShareholderEquity": "-178021000", "capitalLeaseObligations": "423000", "otherCurrentLiabilities": "4152000", "totalCurrentLiabilities": "18665000", "otherNonCurrentLiabilities": "51381000", "totalNonCurrentLiabilities": "573524000", "cashAndShortTermInvestments": "12254000", "commonStockSharesOutstanding": "24125745", "intangibleAssetsExcludingGoodwill": "30150000", "cashAndCashEquivalentsAtCarryingValue": "12254000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12718000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "480000", "operatingCashflow": "-6070000", "capitalExpenditures": "1105000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15227000", "cashflowFromInvestment": "-1105000", "stockBasedCompensation": "993000", "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": "5629000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13337000, "cost_of_revenue": 11803000, "gross_profit": 1534000, "research_and_development": 5715000, "selling_general_admin": 7509000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13934000, "depreciation_amortisation": null, "ebitda": -13934000, "interest_expense": 4034000, "interest_income": null, "other_non_operating": null, "pretax_income": -12718000, "tax_provision": null, "effective_tax_rate": null, "net_income": -12718000, "net_income_continuing_ops": -12718000, "net_income_to_common": -12718000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12254000, "short_term_investments": null, "net_receivables": 2865000, "inventory": 7193000, "other_current_assets": null, "total_current_assets": 30192000, "net_ppe": null, "goodwill": null, "intangible_assets": 30150000, "goodwill_and_intangibles": 30150000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 383976000, "total_assets": 414168000, "short_term_debt": 135000, "accounts_payable": 14378000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18665000, "long_term_debt": 490808000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 573524000, "total_liabilities": 592189000, "total_debt": 490943000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -530327000, "total_equity": -178021000, "shares_outstanding": 24125745, "operating_cash_flow": -6070000, "stock_based_compensation": 993000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1105000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1105000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 15227000, "free_cash_flow": -4965000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-13934000", "netIncome": "-12718000", "grossProfit": "1534000", "depreciation": "None", "totalRevenue": "13337000", "costOfRevenue": "11803000", "interestIncome": "None", "incomeBeforeTax": "-12718000", "interestExpense": "4034000", "operatingIncome": "-13934000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-4034000", "nonInterestIncome": "None", "operatingExpenses": "15468000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5715000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11803000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "7509000", "netIncomeFromContinuingOperations": "-12718000" }, "balance": { "goodwill": "None", "inventory": "7193000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "414168000", "longTermDebt": "490808000", "shortTermDebt": "135000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "30150000", "reportedCurrency": "USD", "retainedEarnings": "-530327000", "totalLiabilities": "592189000", "otherCurrentAssets": "7880000", "totalCurrentAssets": "30192000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2865000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "383976000", "currentAccountsPayable": "14378000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "423000", "totalShareholderEquity": "-178021000", "capitalLeaseObligations": "423000", "otherCurrentLiabilities": "4152000", "totalCurrentLiabilities": "18665000", "otherNonCurrentLiabilities": "51381000", "totalNonCurrentLiabilities": "573524000", "cashAndShortTermInvestments": "12254000", "commonStockSharesOutstanding": "24125745", "intangibleAssetsExcludingGoodwill": "30150000", "cashAndCashEquivalentsAtCarryingValue": "12254000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12718000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "480000", "operatingCashflow": "-6070000", "capitalExpenditures": "1105000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15227000", "cashflowFromInvestment": "-1105000", "stockBasedCompensation": "993000", "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": "5629000", "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": "2026-06-07T02:28:37.451678+00:00", "is_restated": false, "income_statement": { "revenue": 12457000, "cost_of_revenue": 10936000, "gross_profit": 1521000, "ebit": -4530000, "ebitda": 1080000, "pretax_income": -8697000, "tax_provision": null, "net_income": -8697000, "net_income_to_common": -8697000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4233000, "total_current_assets": 22027000, "total_assets": 410493000, "short_term_debt": 202000, "long_term_debt": 483120000, "total_debt": 483322000, "total_liabilities": 576729000, "total_equity": -166236000, "shares_outstanding": 22808125, "goodwill_and_intangibles": 30778000 }, "cash_flow": { "operating_cash_flow": -3146000, "capital_expenditure": 482000, "free_cash_flow": -2664000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 290644, "ticker_id": 2507, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:28:37.451678+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4530000", "ebitda": "1080000", "netIncome": "-8697000", "grossProfit": "1521000", "depreciation": "None", "totalRevenue": "12457000", "costOfRevenue": "10936000", "interestIncome": "None", "incomeBeforeTax": "-8697000", "interestExpense": "4167000", "operatingIncome": "-13222000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-4167000", "nonInterestIncome": "None", "operatingExpenses": "14743000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5436000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10936000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5610000", "sellingGeneralAndAdministrative": "11084000", "netIncomeFromContinuingOperations": "-8697000" }, "balance": { "goodwill": "None", "inventory": "7419000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "410493000", "longTermDebt": "483120000", "shortTermDebt": "202000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "30778000", "reportedCurrency": "USD", "retainedEarnings": "-517609000", "totalLiabilities": "576729000", "otherCurrentAssets": "8172000", "totalCurrentAssets": "22027000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2203000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "388466000", "currentAccountsPayable": "11782000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "535517000", "totalShareholderEquity": "-166236000", "capitalLeaseObligations": "293000", "otherCurrentLiabilities": "3653000", "totalCurrentLiabilities": "15637000", "otherNonCurrentLiabilities": "51343000", "totalNonCurrentLiabilities": "561092000", "cashAndShortTermInvestments": "4233000", "commonStockSharesOutstanding": "22808125", "intangibleAssetsExcludingGoodwill": "30778000", "cashAndCashEquivalentsAtCarryingValue": "4233000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8697000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1087000", "operatingCashflow": "-3146000", "capitalExpenditures": "482000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "672000", "cashflowFromInvestment": "482000", "stockBasedCompensation": "1090000", "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": "2305000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12457000, "cost_of_revenue": 10936000, "gross_profit": 1521000, "research_and_development": 5436000, "selling_general_admin": 11084000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4530000, "depreciation_amortisation": 5610000, "ebitda": 1080000, "interest_expense": 4167000, "interest_income": null, "other_non_operating": null, "pretax_income": -8697000, "tax_provision": null, "effective_tax_rate": null, "net_income": -8697000, "net_income_continuing_ops": -8697000, "net_income_to_common": -8697000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4233000, "short_term_investments": null, "net_receivables": 2203000, "inventory": 7419000, "other_current_assets": null, "total_current_assets": 22027000, "net_ppe": null, "goodwill": null, "intangible_assets": 30778000, "goodwill_and_intangibles": 30778000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 388466000, "total_assets": 410493000, "short_term_debt": 202000, "accounts_payable": 11782000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15637000, "long_term_debt": 483120000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 561092000, "total_liabilities": 576729000, "total_debt": 483322000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -517609000, "total_equity": -166236000, "shares_outstanding": 22808125, "operating_cash_flow": -3146000, "stock_based_compensation": 1090000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 482000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 482000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 672000, "free_cash_flow": -2664000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4530000", "ebitda": "1080000", "netIncome": "-8697000", "grossProfit": "1521000", "depreciation": "None", "totalRevenue": "12457000", "costOfRevenue": "10936000", "interestIncome": "None", "incomeBeforeTax": "-8697000", "interestExpense": "4167000", "operatingIncome": "-13222000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-4167000", "nonInterestIncome": "None", "operatingExpenses": "14743000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5436000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10936000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5610000", "sellingGeneralAndAdministrative": "11084000", "netIncomeFromContinuingOperations": "-8697000" }, "balance": { "goodwill": "None", "inventory": "7419000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "410493000", "longTermDebt": "483120000", "shortTermDebt": "202000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "30778000", "reportedCurrency": "USD", "retainedEarnings": "-517609000", "totalLiabilities": "576729000", "otherCurrentAssets": "8172000", "totalCurrentAssets": "22027000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2203000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "388466000", "currentAccountsPayable": "11782000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "535517000", "totalShareholderEquity": "-166236000", "capitalLeaseObligations": "293000", "otherCurrentLiabilities": "3653000", "totalCurrentLiabilities": "15637000", "otherNonCurrentLiabilities": "51343000", "totalNonCurrentLiabilities": "561092000", "cashAndShortTermInvestments": "4233000", "commonStockSharesOutstanding": "22808125", "intangibleAssetsExcludingGoodwill": "30778000", "cashAndCashEquivalentsAtCarryingValue": "4233000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8697000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1087000", "operatingCashflow": "-3146000", "capitalExpenditures": "482000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "672000", "cashflowFromInvestment": "482000", "stockBasedCompensation": "1090000", "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": "2305000", "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": "2026-06-07T02:28:37.451678+00:00", "is_restated": false, "income_statement": { "revenue": 12200000, "cost_of_revenue": 10794000, "gross_profit": 1406000, "ebit": -21870000, "ebitda": -16019000, "pretax_income": -26430000, "tax_provision": null, "net_income": -26430000, "net_income_to_common": -26430000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12711000, "total_current_assets": 24133000, "total_assets": 417761000, "short_term_debt": 191000, "long_term_debt": 484854000, "total_debt": 485045000, "total_liabilities": 575900000, "total_equity": -158139000, "shares_outstanding": 22481564, "goodwill_and_intangibles": 31406000 }, "cash_flow": { "operating_cash_flow": -8920000, "capital_expenditure": 1187000, "free_cash_flow": -7733000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 290646, "ticker_id": 2507, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:28:37.451678+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-21870000", "ebitda": "-16019000", "netIncome": "-26430000", "grossProfit": "1406000", "depreciation": "None", "totalRevenue": "12200000", "costOfRevenue": "10794000", "interestIncome": "None", "incomeBeforeTax": "-26430000", "interestExpense": "4560000", "operatingIncome": "-18221000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-4560000", "nonInterestIncome": "None", "operatingExpenses": "19627000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6677000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10794000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5851000", "sellingGeneralAndAdministrative": "9094000", "netIncomeFromContinuingOperations": "-26430000" }, "balance": { "goodwill": "None", "inventory": "6824000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "417761000", "longTermDebt": "484854000", "shortTermDebt": "191000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "31406000", "reportedCurrency": "USD", "retainedEarnings": "-508912000", "totalLiabilities": "575900000", "otherCurrentAssets": "2174000", "totalCurrentAssets": "24133000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2424000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "393628000", "currentAccountsPayable": "9234000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "535531000", "totalShareholderEquity": "-158139000", "capitalLeaseObligations": "312000", "otherCurrentLiabilities": "4890000", "totalCurrentLiabilities": "14315000", "otherNonCurrentLiabilities": "50286000", "totalNonCurrentLiabilities": "561584999", "cashAndShortTermInvestments": "12711000", "commonStockSharesOutstanding": "22481564", "intangibleAssetsExcludingGoodwill": "31406000", "cashAndCashEquivalentsAtCarryingValue": "12711000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26430000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "324000", "operatingCashflow": "-8920000", "capitalExpenditures": "1187000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9647000", "cashflowFromInvestment": "-1187000", "stockBasedCompensation": "1251000", "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": "5851000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12200000, "cost_of_revenue": 10794000, "gross_profit": 1406000, "research_and_development": 6677000, "selling_general_admin": 9094000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -21870000, "depreciation_amortisation": 5851000, "ebitda": -16019000, "interest_expense": 4560000, "interest_income": null, "other_non_operating": null, "pretax_income": -26430000, "tax_provision": null, "effective_tax_rate": null, "net_income": -26430000, "net_income_continuing_ops": -26430000, "net_income_to_common": -26430000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12711000, "short_term_investments": null, "net_receivables": 2424000, "inventory": 6824000, "other_current_assets": null, "total_current_assets": 24133000, "net_ppe": null, "goodwill": null, "intangible_assets": 31406000, "goodwill_and_intangibles": 31406000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 393628000, "total_assets": 417761000, "short_term_debt": 191000, "accounts_payable": 9234000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14315000, "long_term_debt": 484854000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 561584999, "total_liabilities": 575900000, "total_debt": 485045000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -508912000, "total_equity": -158139000, "shares_outstanding": 22481564, "operating_cash_flow": -8920000, "stock_based_compensation": 1251000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1187000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1187000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9647000, "free_cash_flow": -7733000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-21870000", "ebitda": "-16019000", "netIncome": "-26430000", "grossProfit": "1406000", "depreciation": "None", "totalRevenue": "12200000", "costOfRevenue": "10794000", "interestIncome": "None", "incomeBeforeTax": "-26430000", "interestExpense": "4560000", "operatingIncome": "-18221000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-4560000", "nonInterestIncome": "None", "operatingExpenses": "19627000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6677000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10794000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5851000", "sellingGeneralAndAdministrative": "9094000", "netIncomeFromContinuingOperations": "-26430000" }, "balance": { "goodwill": "None", "inventory": "6824000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "417761000", "longTermDebt": "484854000", "shortTermDebt": "191000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "31406000", "reportedCurrency": "USD", "retainedEarnings": "-508912000", "totalLiabilities": "575900000", "otherCurrentAssets": "2174000", "totalCurrentAssets": "24133000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2424000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "393628000", "currentAccountsPayable": "9234000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "535531000", "totalShareholderEquity": "-158139000", "capitalLeaseObligations": "312000", "otherCurrentLiabilities": "4890000", "totalCurrentLiabilities": "14315000", "otherNonCurrentLiabilities": "50286000", "totalNonCurrentLiabilities": "561584999", "cashAndShortTermInvestments": "12711000", "commonStockSharesOutstanding": "22481564", "intangibleAssetsExcludingGoodwill": "31406000", "cashAndCashEquivalentsAtCarryingValue": "12711000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26430000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "324000", "operatingCashflow": "-8920000", "capitalExpenditures": "1187000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9647000", "cashflowFromInvestment": "-1187000", "stockBasedCompensation": "1251000", "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": "5851000", "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": "2026-06-07T02:28:37.451678+00:00", "is_restated": false, "income_statement": { "revenue": 12103000, "cost_of_revenue": 10631000, "gross_profit": 1472000, "ebit": -16975000, "ebitda": -11119000, "pretax_income": -21577000, "tax_provision": null, "net_income": -21577000, "net_income_to_common": -21577000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5286000, "total_current_assets": 24947000, "total_assets": 426774000, "short_term_debt": 181000, "long_term_debt": 478330000, "total_debt": 478511000, "total_liabilities": 559496000, "total_equity": -132722000, "shares_outstanding": 11051720, "goodwill_and_intangibles": 35999000 }, "cash_flow": { "operating_cash_flow": -8717000, "capital_expenditure": 5922000, "free_cash_flow": -2795000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 290647, "ticker_id": 2507, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:28:37.451678+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16975000", "ebitda": "-11119000", "netIncome": "-21577000", "grossProfit": "1472000", "depreciation": "None", "totalRevenue": "12103000", "costOfRevenue": "10631000", "interestIncome": "None", "incomeBeforeTax": "-21577000", "interestExpense": "4602000", "operatingIncome": "-15450000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-4602000", "nonInterestIncome": "None", "operatingExpenses": "16922000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6485000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10631000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5856000", "sellingGeneralAndAdministrative": "6768000", "netIncomeFromContinuingOperations": "-21577000" }, "balance": { "goodwill": "None", "inventory": "7028000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "426774000", "longTermDebt": "478330000", "shortTermDebt": "181000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "35999000", "reportedCurrency": "USD", "retainedEarnings": "-482482000", "totalLiabilities": "559496000", "otherCurrentAssets": "10195000", "totalCurrentAssets": "24947000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2438000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "401827000", "currentAccountsPayable": "9527000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "528884000", "totalShareholderEquity": "-132722000", "capitalLeaseObligations": "333000", "otherCurrentLiabilities": "9673000", "totalCurrentLiabilities": "19381000", "otherNonCurrentLiabilities": "50152000", "totalNonCurrentLiabilities": "540115000", "cashAndShortTermInvestments": "5286000", "commonStockSharesOutstanding": "11051720", "intangibleAssetsExcludingGoodwill": "35999000", "cashAndCashEquivalentsAtCarryingValue": "5286000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21577000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "457000", "operatingCashflow": "-8717000", "capitalExpenditures": "5922000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-603000", "cashflowFromInvestment": "-5922000", "stockBasedCompensation": "2260000", "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": "5856000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12103000, "cost_of_revenue": 10631000, "gross_profit": 1472000, "research_and_development": 6485000, "selling_general_admin": 6768000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16975000, "depreciation_amortisation": 5856000, "ebitda": -11119000, "interest_expense": 4602000, "interest_income": null, "other_non_operating": null, "pretax_income": -21577000, "tax_provision": null, "effective_tax_rate": null, "net_income": -21577000, "net_income_continuing_ops": -21577000, "net_income_to_common": -21577000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5286000, "short_term_investments": null, "net_receivables": 2438000, "inventory": 7028000, "other_current_assets": null, "total_current_assets": 24947000, "net_ppe": null, "goodwill": null, "intangible_assets": 35999000, "goodwill_and_intangibles": 35999000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 401827000, "total_assets": 426774000, "short_term_debt": 181000, "accounts_payable": 9527000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 19381000, "long_term_debt": 478330000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 540115000, "total_liabilities": 559496000, "total_debt": 478511000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -482482000, "total_equity": -132722000, "shares_outstanding": 11051720, "operating_cash_flow": -8717000, "stock_based_compensation": 2260000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5922000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5922000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -603000, "free_cash_flow": -2795000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16975000", "ebitda": "-11119000", "netIncome": "-21577000", "grossProfit": "1472000", "depreciation": "None", "totalRevenue": "12103000", "costOfRevenue": "10631000", "interestIncome": "None", "incomeBeforeTax": "-21577000", "interestExpense": "4602000", "operatingIncome": "-15450000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-4602000", "nonInterestIncome": "None", "operatingExpenses": "16922000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6485000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10631000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5856000", "sellingGeneralAndAdministrative": "6768000", "netIncomeFromContinuingOperations": "-21577000" }, "balance": { "goodwill": "None", "inventory": "7028000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "426774000", "longTermDebt": "478330000", "shortTermDebt": "181000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "35999000", "reportedCurrency": "USD", "retainedEarnings": "-482482000", "totalLiabilities": "559496000", "otherCurrentAssets": "10195000", "totalCurrentAssets": "24947000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2438000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "401827000", "currentAccountsPayable": "9527000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "528884000", "totalShareholderEquity": "-132722000", "capitalLeaseObligations": "333000", "otherCurrentLiabilities": "9673000", "totalCurrentLiabilities": "19381000", "otherNonCurrentLiabilities": "50152000", "totalNonCurrentLiabilities": "540115000", "cashAndShortTermInvestments": "5286000", "commonStockSharesOutstanding": "11051720", "intangibleAssetsExcludingGoodwill": "35999000", "cashAndCashEquivalentsAtCarryingValue": "5286000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21577000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "457000", "operatingCashflow": "-8717000", "capitalExpenditures": "5922000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-603000", "cashflowFromInvestment": "-5922000", "stockBasedCompensation": "2260000", "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": "5856000", "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": "2026-06-07T02:28:37.451678+00:00", "is_restated": false, "income_statement": { "revenue": 11605000, "cost_of_revenue": 10144000, "gross_profit": 1461000, "ebit": -18837000, "ebitda": -12957000, "pretax_income": -37675000, "tax_provision": null, "net_income": -37675000, "net_income_to_common": -37675000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18008000, "total_current_assets": 40629000, "total_assets": 447197000, "short_term_debt": 171000, "long_term_debt": 480047000, "total_debt": 480218000, "total_liabilities": 560194000, "total_equity": -112997000, "shares_outstanding": 8808594, "goodwill_and_intangibles": 36891000 }, "cash_flow": { "operating_cash_flow": -9553000, "capital_expenditure": 4962000, "free_cash_flow": -4591000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 290648, "ticker_id": 2507, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:28:37.451678+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-18837000", "ebitda": "-12957000", "netIncome": "-37675000", "grossProfit": "1461000", "depreciation": "None", "totalRevenue": "11605000", "costOfRevenue": "10144000", "interestIncome": "None", "incomeBeforeTax": "-37675000", "interestExpense": "18838000", "operatingIncome": "-15734000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-18838000", "nonInterestIncome": "None", "operatingExpenses": "17195000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6977000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10144000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5880000", "sellingGeneralAndAdministrative": "6823000", "netIncomeFromContinuingOperations": "-37675000" }, "balance": { "goodwill": "None", "inventory": "7157000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "447197000", "longTermDebt": "480047000", "shortTermDebt": "171000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "36891000", "reportedCurrency": "USD", "retainedEarnings": "-460905000", "totalLiabilities": "560194000", "otherCurrentAssets": "12873000", "totalCurrentAssets": "40629000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2591000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "406568000", "currentAccountsPayable": "15340000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "530471000", "totalShareholderEquity": "-112997000", "capitalLeaseObligations": "354000", "otherCurrentLiabilities": "4470000", "totalCurrentLiabilities": "19981000", "otherNonCurrentLiabilities": "50010000", "totalNonCurrentLiabilities": "540213000", "cashAndShortTermInvestments": "18008000", "commonStockSharesOutstanding": "8808594", "intangibleAssetsExcludingGoodwill": "36891000", "cashAndCashEquivalentsAtCarryingValue": "18008000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37675000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-287000", "operatingCashflow": "-9553000", "capitalExpenditures": "4962000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35462000", "cashflowFromInvestment": "-4962000", "stockBasedCompensation": "590000", "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": "5880000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11605000, "cost_of_revenue": 10144000, "gross_profit": 1461000, "research_and_development": 6977000, "selling_general_admin": 6823000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -18837000, "depreciation_amortisation": 5880000, "ebitda": -12957000, "interest_expense": 18838000, "interest_income": null, "other_non_operating": null, "pretax_income": -37675000, "tax_provision": null, "effective_tax_rate": null, "net_income": -37675000, "net_income_continuing_ops": -37675000, "net_income_to_common": -37675000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18008000, "short_term_investments": null, "net_receivables": 2591000, "inventory": 7157000, "other_current_assets": null, "total_current_assets": 40629000, "net_ppe": null, "goodwill": null, "intangible_assets": 36891000, "goodwill_and_intangibles": 36891000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 406568000, "total_assets": 447197000, "short_term_debt": 171000, "accounts_payable": 15340000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 19981000, "long_term_debt": 480047000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 540213000, "total_liabilities": 560194000, "total_debt": 480218000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -460905000, "total_equity": -112997000, "shares_outstanding": 8808594, "operating_cash_flow": -9553000, "stock_based_compensation": 590000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4962000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4962000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 35462000, "free_cash_flow": -4591000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-18837000", "ebitda": "-12957000", "netIncome": "-37675000", "grossProfit": "1461000", "depreciation": "None", "totalRevenue": "11605000", "costOfRevenue": "10144000", "interestIncome": "None", "incomeBeforeTax": "-37675000", "interestExpense": "18838000", "operatingIncome": "-15734000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-18838000", "nonInterestIncome": "None", "operatingExpenses": "17195000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6977000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10144000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5880000", "sellingGeneralAndAdministrative": "6823000", "netIncomeFromContinuingOperations": "-37675000" }, "balance": { "goodwill": "None", "inventory": "7157000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "447197000", "longTermDebt": "480047000", "shortTermDebt": "171000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "36891000", "reportedCurrency": "USD", "retainedEarnings": "-460905000", "totalLiabilities": "560194000", "otherCurrentAssets": "12873000", "totalCurrentAssets": "40629000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2591000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "406568000", "currentAccountsPayable": "15340000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "530471000", "totalShareholderEquity": "-112997000", "capitalLeaseObligations": "354000", "otherCurrentLiabilities": "4470000", "totalCurrentLiabilities": "19981000", "otherNonCurrentLiabilities": "50010000", "totalNonCurrentLiabilities": "540213000", "cashAndShortTermInvestments": "18008000", "commonStockSharesOutstanding": "8808594", "intangibleAssetsExcludingGoodwill": "36891000", "cashAndCashEquivalentsAtCarryingValue": "18008000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37675000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-287000", "operatingCashflow": "-9553000", "capitalExpenditures": "4962000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35462000", "cashflowFromInvestment": "-4962000", "stockBasedCompensation": "590000", "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": "5880000", "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": "2026-06-07T02:28:37.451678+00:00", "is_restated": false, "income_statement": { "revenue": 10070000, "cost_of_revenue": 9530000, "gross_profit": 540000, "ebit": -17755000, "ebitda": -11869000, "pretax_income": -36258000, "tax_provision": -3184724, "net_income": -36258000, "net_income_to_common": -36258000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 937000, "total_current_assets": 18823000, "total_assets": 428035000, "short_term_debt": 20316000, "long_term_debt": 416577000, "total_debt": 436893000, "total_liabilities": 528535000, "total_equity": -100500000, "shares_outstanding": 8480247, "goodwill_and_intangibles": 37783000 }, "cash_flow": { "operating_cash_flow": 1234000, "capital_expenditure": 9825000, "free_cash_flow": 11059000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 290649, "ticker_id": 2507, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:28:37.451678+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-17755000", "ebitda": "-11869000", "netIncome": "-36258000", "grossProfit": "540000", "depreciation": "None", "totalRevenue": "10070000", "costOfRevenue": "9530000", "interestIncome": "None", "incomeBeforeTax": "-36258000", "interestExpense": "18503000", "operatingIncome": "-16774000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-3184724", "reportedCurrency": "USD", "netInterestIncome": "-18503000", "nonInterestIncome": "None", "operatingExpenses": "17314000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7185000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9530000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5886000", "sellingGeneralAndAdministrative": "9729000", "netIncomeFromContinuingOperations": "-36258000" }, "balance": { "goodwill": "None", "inventory": "6814000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "428035000", "longTermDebt": "416577000", "shortTermDebt": "20316000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "37783000", "reportedCurrency": "USD", "retainedEarnings": "-423230000", "totalLiabilities": "528535000", "otherCurrentAssets": "8790000", "totalCurrentAssets": "18823000", "currentLongTermDebt": "20205000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2282000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "409212000", "currentAccountsPayable": "16987000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "437156000", "totalShareholderEquity": "-100500000", "capitalLeaseObligations": "374000", "otherCurrentLiabilities": "18133000", "totalCurrentLiabilities": "55436000", "otherNonCurrentLiabilities": "49856000", "totalNonCurrentLiabilities": "473099000", "cashAndShortTermInvestments": "937000", "commonStockSharesOutstanding": "8480247", "intangibleAssetsExcludingGoodwill": "37783000", "cashAndCashEquivalentsAtCarryingValue": "937000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36258000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "900000", "operatingCashflow": "1234000", "capitalExpenditures": "9825000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9250000", "cashflowFromInvestment": "-9825000", "stockBasedCompensation": "1247000", "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": "5886000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10070000, "cost_of_revenue": 9530000, "gross_profit": 540000, "research_and_development": 7185000, "selling_general_admin": 9729000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -17755000, "depreciation_amortisation": 5886000, "ebitda": -11869000, "interest_expense": 18503000, "interest_income": null, "other_non_operating": null, "pretax_income": -36258000, "tax_provision": -3184724, "effective_tax_rate": null, "net_income": -36258000, "net_income_continuing_ops": -36258000, "net_income_to_common": -36258000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 937000, "short_term_investments": null, "net_receivables": 2282000, "inventory": 6814000, "other_current_assets": null, "total_current_assets": 18823000, "net_ppe": null, "goodwill": null, "intangible_assets": 37783000, "goodwill_and_intangibles": 37783000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 409212000, "total_assets": 428035000, "short_term_debt": 20316000, "accounts_payable": 16987000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 55436000, "long_term_debt": 416577000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 473099000, "total_liabilities": 528535000, "total_debt": 436893000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -423230000, "total_equity": -100500000, "shares_outstanding": 8480247, "operating_cash_flow": 1234000, "stock_based_compensation": 1247000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9825000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9825000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9250000, "free_cash_flow": 11059000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-17755000", "ebitda": "-11869000", "netIncome": "-36258000", "grossProfit": "540000", "depreciation": "None", "totalRevenue": "10070000", "costOfRevenue": "9530000", "interestIncome": "None", "incomeBeforeTax": "-36258000", "interestExpense": "18503000", "operatingIncome": "-16774000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-3184724", "reportedCurrency": "USD", "netInterestIncome": "-18503000", "nonInterestIncome": "None", "operatingExpenses": "17314000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7185000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9530000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5886000", "sellingGeneralAndAdministrative": "9729000", "netIncomeFromContinuingOperations": "-36258000" }, "balance": { "goodwill": "None", "inventory": "6814000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "428035000", "longTermDebt": "416577000", "shortTermDebt": "20316000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "37783000", "reportedCurrency": "USD", "retainedEarnings": "-423230000", "totalLiabilities": "528535000", "otherCurrentAssets": "8790000", "totalCurrentAssets": "18823000", "currentLongTermDebt": "20205000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2282000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "409212000", "currentAccountsPayable": "16987000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "437156000", "totalShareholderEquity": "-100500000", "capitalLeaseObligations": "374000", "otherCurrentLiabilities": "18133000", "totalCurrentLiabilities": "55436000", "otherNonCurrentLiabilities": "49856000", "totalNonCurrentLiabilities": "473099000", "cashAndShortTermInvestments": "937000", "commonStockSharesOutstanding": "8480247", "intangibleAssetsExcludingGoodwill": "37783000", "cashAndCashEquivalentsAtCarryingValue": "937000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36258000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "900000", "operatingCashflow": "1234000", "capitalExpenditures": "9825000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9250000", "cashflowFromInvestment": "-9825000", "stockBasedCompensation": "1247000", "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": "5886000", "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": "2026-06-07T02:28:37.451678+00:00", "is_restated": false, "income_statement": { "revenue": 10242000, "cost_of_revenue": 8829000, "gross_profit": 1413000, "ebit": -16015000, "ebitda": -10147000, "pretax_income": -34327000, "tax_provision": null, "net_income": -34327000, "net_income_to_common": -34327000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 317000, "total_current_assets": 17303000, "total_assets": 430814000, "short_term_debt": 13662000, "long_term_debt": 384938000, "total_debt": 398600000, "total_liabilities": 496427000, "total_equity": -65613000, "shares_outstanding": 8568684, "goodwill_and_intangibles": 38676000 }, "cash_flow": { "operating_cash_flow": -17211000, "capital_expenditure": 12805000, "free_cash_flow": -4406000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 290651, "ticker_id": 2507, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:28:37.451678+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16015000", "ebitda": "-10147000", "netIncome": "-34327000", "grossProfit": "1413000", "depreciation": "None", "totalRevenue": "10242000", "costOfRevenue": "8829000", "interestIncome": "None", "incomeBeforeTax": "-34327000", "interestExpense": "18312000", "operatingIncome": "-18031000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-18312000", "nonInterestIncome": "None", "operatingExpenses": "19444000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7096000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8829000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5868000", "sellingGeneralAndAdministrative": "12348000", "netIncomeFromContinuingOperations": "-34327000" }, "balance": { "goodwill": "None", "inventory": "6547000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "430814000", "longTermDebt": "384938000", "shortTermDebt": "13662000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "38676000", "reportedCurrency": "USD", "retainedEarnings": "-386972000", "totalLiabilities": "496427000", "otherCurrentAssets": "8395000", "totalCurrentAssets": "17303000", "currentLongTermDebt": "13470000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2044000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "413511000", "currentAccountsPayable": "16357000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "448589000", "totalShareholderEquity": "-65613000", "capitalLeaseObligations": "433000", "otherCurrentLiabilities": "23104000", "totalCurrentLiabilities": "53123000", "otherNonCurrentLiabilities": "49706000", "totalNonCurrentLiabilities": "443304000", "cashAndShortTermInvestments": "317000", "commonStockSharesOutstanding": "8568684", "intangibleAssetsExcludingGoodwill": "38676000", "cashAndCashEquivalentsAtCarryingValue": "317000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34327000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-2526000", "operatingCashflow": "-17211000", "capitalExpenditures": "12805000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20649000", "cashflowFromInvestment": "-12805000", "stockBasedCompensation": "1387000", "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": "5868000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10242000, "cost_of_revenue": 8829000, "gross_profit": 1413000, "research_and_development": 7096000, "selling_general_admin": 12348000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16015000, "depreciation_amortisation": 5868000, "ebitda": -10147000, "interest_expense": 18312000, "interest_income": null, "other_non_operating": null, "pretax_income": -34327000, "tax_provision": null, "effective_tax_rate": null, "net_income": -34327000, "net_income_continuing_ops": -34327000, "net_income_to_common": -34327000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 317000, "short_term_investments": null, "net_receivables": 2044000, "inventory": 6547000, "other_current_assets": null, "total_current_assets": 17303000, "net_ppe": null, "goodwill": null, "intangible_assets": 38676000, "goodwill_and_intangibles": 38676000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 413511000, "total_assets": 430814000, "short_term_debt": 13662000, "accounts_payable": 16357000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 53123000, "long_term_debt": 384938000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 443304000, "total_liabilities": 496427000, "total_debt": 398600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -386972000, "total_equity": -65613000, "shares_outstanding": 8568684, "operating_cash_flow": -17211000, "stock_based_compensation": 1387000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12805000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12805000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 20649000, "free_cash_flow": -4406000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16015000", "ebitda": "-10147000", "netIncome": "-34327000", "grossProfit": "1413000", "depreciation": "None", "totalRevenue": "10242000", "costOfRevenue": "8829000", "interestIncome": "None", "incomeBeforeTax": "-34327000", "interestExpense": "18312000", "operatingIncome": "-18031000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-18312000", "nonInterestIncome": "None", "operatingExpenses": "19444000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7096000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8829000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5868000", "sellingGeneralAndAdministrative": "12348000", "netIncomeFromContinuingOperations": "-34327000" }, "balance": { "goodwill": "None", "inventory": "6547000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "430814000", "longTermDebt": "384938000", "shortTermDebt": "13662000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "38676000", "reportedCurrency": "USD", "retainedEarnings": "-386972000", "totalLiabilities": "496427000", "otherCurrentAssets": "8395000", "totalCurrentAssets": "17303000", "currentLongTermDebt": "13470000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2044000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "413511000", "currentAccountsPayable": "16357000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "448589000", "totalShareholderEquity": "-65613000", "capitalLeaseObligations": "433000", "otherCurrentLiabilities": "23104000", "totalCurrentLiabilities": "53123000", "otherNonCurrentLiabilities": "49706000", "totalNonCurrentLiabilities": "443304000", "cashAndShortTermInvestments": "317000", "commonStockSharesOutstanding": "8568684", "intangibleAssetsExcludingGoodwill": "38676000", "cashAndCashEquivalentsAtCarryingValue": "317000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34327000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-2526000", "operatingCashflow": "-17211000", "capitalExpenditures": "12805000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20649000", "cashflowFromInvestment": "-12805000", "stockBasedCompensation": "1387000", "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": "5868000", "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": "2026-06-07T02:28:37.451678+00:00", "is_restated": false, "income_statement": { "revenue": 9443000, "cost_of_revenue": 8092000, "gross_profit": 1351000, "ebit": -12767000, "ebitda": -8878000, "pretax_income": -25267000, "tax_provision": null, "net_income": -25267000, "net_income_to_common": -25267000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9685000, "total_current_assets": 26767000, "total_assets": 438099000, "short_term_debt": 6925000, "long_term_debt": 367294000, "total_debt": 374219000, "total_liabilities": 470938000, "total_equity": -32839000, "shares_outstanding": 8411226, "goodwill_and_intangibles": 39568000 }, "cash_flow": { "operating_cash_flow": -4001000, "capital_expenditure": 24839000, "free_cash_flow": 20838000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 290652, "ticker_id": 2507, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:28:37.451678+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12767000", "ebitda": "-8878000", "netIncome": "-25267000", "grossProfit": "1351000", "depreciation": "None", "totalRevenue": "9443000", "costOfRevenue": "8092000", "interestIncome": "None", "incomeBeforeTax": "-25267000", "interestExpense": "12500000", "operatingIncome": "-13864000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-12500000", "nonInterestIncome": "None", "operatingExpenses": "15215000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4519000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8092000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3889000", "sellingGeneralAndAdministrative": "7445000", "netIncomeFromContinuingOperations": "-25267000" }, "balance": { "goodwill": "None", "inventory": "5474000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "438099000", "longTermDebt": "367294000", "shortTermDebt": "6925000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "39568000", "reportedCurrency": "USD", "retainedEarnings": "-352645000", "totalLiabilities": "470938000", "otherCurrentAssets": "9107000", "totalCurrentAssets": "26767000", "currentLongTermDebt": "6734000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2501000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "411332000", "currentAccountsPayable": "13744000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "424079000", "totalShareholderEquity": "-32839000", "capitalLeaseObligations": "463000", "otherCurrentLiabilities": "22817000", "totalCurrentLiabilities": "43486000", "otherNonCurrentLiabilities": "49555000", "totalNonCurrentLiabilities": "427452000", "cashAndShortTermInvestments": "9685000", "commonStockSharesOutstanding": "8411226", "intangibleAssetsExcludingGoodwill": "39568000", "cashAndCashEquivalentsAtCarryingValue": "9685000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25267000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-503000", "operatingCashflow": "-4001000", "capitalExpenditures": "24839000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30283000", "cashflowFromInvestment": "-24839000", "stockBasedCompensation": "1648000", "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": "3889000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9443000, "cost_of_revenue": 8092000, "gross_profit": 1351000, "research_and_development": 4519000, "selling_general_admin": 7445000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12767000, "depreciation_amortisation": 3889000, "ebitda": -8878000, "interest_expense": 12500000, "interest_income": null, "other_non_operating": null, "pretax_income": -25267000, "tax_provision": null, "effective_tax_rate": null, "net_income": -25267000, "net_income_continuing_ops": -25267000, "net_income_to_common": -25267000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9685000, "short_term_investments": null, "net_receivables": 2501000, "inventory": 5474000, "other_current_assets": null, "total_current_assets": 26767000, "net_ppe": null, "goodwill": null, "intangible_assets": 39568000, "goodwill_and_intangibles": 39568000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 411332000, "total_assets": 438099000, "short_term_debt": 6925000, "accounts_payable": 13744000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 43486000, "long_term_debt": 367294000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 427452000, "total_liabilities": 470938000, "total_debt": 374219000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -352645000, "total_equity": -32839000, "shares_outstanding": 8411226, "operating_cash_flow": -4001000, "stock_based_compensation": 1648000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24839000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24839000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 30283000, "free_cash_flow": 20838000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12767000", "ebitda": "-8878000", "netIncome": "-25267000", "grossProfit": "1351000", "depreciation": "None", "totalRevenue": "9443000", "costOfRevenue": "8092000", "interestIncome": "None", "incomeBeforeTax": "-25267000", "interestExpense": "12500000", "operatingIncome": "-13864000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-12500000", "nonInterestIncome": "None", "operatingExpenses": "15215000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4519000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8092000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3889000", "sellingGeneralAndAdministrative": "7445000", "netIncomeFromContinuingOperations": "-25267000" }, "balance": { "goodwill": "None", "inventory": "5474000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "438099000", "longTermDebt": "367294000", "shortTermDebt": "6925000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "39568000", "reportedCurrency": "USD", "retainedEarnings": "-352645000", "totalLiabilities": "470938000", "otherCurrentAssets": "9107000", "totalCurrentAssets": "26767000", "currentLongTermDebt": "6734000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2501000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "411332000", "currentAccountsPayable": "13744000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "424079000", "totalShareholderEquity": "-32839000", "capitalLeaseObligations": "463000", "otherCurrentLiabilities": "22817000", "totalCurrentLiabilities": "43486000", "otherNonCurrentLiabilities": "49555000", "totalNonCurrentLiabilities": "427452000", "cashAndShortTermInvestments": "9685000", "commonStockSharesOutstanding": "8411226", "intangibleAssetsExcludingGoodwill": "39568000", "cashAndCashEquivalentsAtCarryingValue": "9685000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25267000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-503000", "operatingCashflow": "-4001000", "capitalExpenditures": "24839000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30283000", "cashflowFromInvestment": "-24839000", "stockBasedCompensation": "1648000", "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": "3889000", "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": "2026-06-07T02:28:37.451678+00:00", "is_restated": false, "income_statement": { "revenue": 8383000, "cost_of_revenue": 7597000, "gross_profit": 786000, "ebit": -14442000, "ebitda": -11214000, "pretax_income": -24050000, "tax_provision": 3184724, "net_income": -24050000, "net_income_to_common": -24050000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8242000, "total_current_assets": 25671000, "total_assets": 413407000, "short_term_debt": 101000, "long_term_debt": 329775000, "total_debt": 329876000, "total_liabilities": 422854000, "total_equity": -9447000, "shares_outstanding": 8325944, "goodwill_and_intangibles": 40461000 }, "cash_flow": { "operating_cash_flow": -7083000, "capital_expenditure": 34985000, "free_cash_flow": 27902000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 290653, "ticker_id": 2507, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:28:37.451678+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14442000", "ebitda": "-11214000", "netIncome": "-24050000", "grossProfit": "786000", "depreciation": "None", "totalRevenue": "8383000", "costOfRevenue": "7597000", "interestIncome": "None", "incomeBeforeTax": "-24050000", "interestExpense": "9608000", "operatingIncome": "-10299000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3184724", "reportedCurrency": "USD", "netInterestIncome": "-9608000", "nonInterestIncome": "None", "operatingExpenses": "11085000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3487000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7597000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3228000", "sellingGeneralAndAdministrative": "4588000", "netIncomeFromContinuingOperations": "-24050000" }, "balance": { "goodwill": "None", "inventory": "4960000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "413407000", "longTermDebt": "329775000", "shortTermDebt": "101000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "40461000", "reportedCurrency": "USD", "retainedEarnings": "-327378000", "totalLiabilities": "422854000", "otherCurrentAssets": "9109000", "totalCurrentAssets": "25671000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3360000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "387736000", "currentAccountsPayable": "12778000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "379368000", "totalShareholderEquity": "-9447000", "capitalLeaseObligations": "171000", "otherCurrentLiabilities": "19314000", "totalCurrentLiabilities": "32192999", "otherNonCurrentLiabilities": "49397000", "totalNonCurrentLiabilities": "390661000", "cashAndShortTermInvestments": "8242000", "commonStockSharesOutstanding": "8325944", "intangibleAssetsExcludingGoodwill": "40461000", "cashAndCashEquivalentsAtCarryingValue": "8242000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24050000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-973000", "operatingCashflow": "-7083000", "capitalExpenditures": "34985000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "39904000", "cashflowFromInvestment": "-34985000", "stockBasedCompensation": "-934000", "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": "3228000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8383000, "cost_of_revenue": 7597000, "gross_profit": 786000, "research_and_development": 3487000, "selling_general_admin": 4588000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14442000, "depreciation_amortisation": 3228000, "ebitda": -11214000, "interest_expense": 9608000, "interest_income": null, "other_non_operating": null, "pretax_income": -24050000, "tax_provision": 3184724, "effective_tax_rate": null, "net_income": -24050000, "net_income_continuing_ops": -24050000, "net_income_to_common": -24050000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8242000, "short_term_investments": null, "net_receivables": 3360000, "inventory": 4960000, "other_current_assets": null, "total_current_assets": 25671000, "net_ppe": null, "goodwill": null, "intangible_assets": 40461000, "goodwill_and_intangibles": 40461000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 387736000, "total_assets": 413407000, "short_term_debt": 101000, "accounts_payable": 12778000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 32192999, "long_term_debt": 329775000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 390661000, "total_liabilities": 422854000, "total_debt": 329876000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -327378000, "total_equity": -9447000, "shares_outstanding": 8325944, "operating_cash_flow": -7083000, "stock_based_compensation": -934000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34985000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34985000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 39904000, "free_cash_flow": 27902000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14442000", "ebitda": "-11214000", "netIncome": "-24050000", "grossProfit": "786000", "depreciation": "None", "totalRevenue": "8383000", "costOfRevenue": "7597000", "interestIncome": "None", "incomeBeforeTax": "-24050000", "interestExpense": "9608000", "operatingIncome": "-10299000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3184724", "reportedCurrency": "USD", "netInterestIncome": "-9608000", "nonInterestIncome": "None", "operatingExpenses": "11085000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3487000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7597000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3228000", "sellingGeneralAndAdministrative": "4588000", "netIncomeFromContinuingOperations": "-24050000" }, "balance": { "goodwill": "None", "inventory": "4960000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "413407000", "longTermDebt": "329775000", "shortTermDebt": "101000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "40461000", "reportedCurrency": "USD", "retainedEarnings": "-327378000", "totalLiabilities": "422854000", "otherCurrentAssets": "9109000", "totalCurrentAssets": "25671000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3360000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "387736000", "currentAccountsPayable": "12778000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "379368000", "totalShareholderEquity": "-9447000", "capitalLeaseObligations": "171000", "otherCurrentLiabilities": "19314000", "totalCurrentLiabilities": "32192999", "otherNonCurrentLiabilities": "49397000", "totalNonCurrentLiabilities": "390661000", "cashAndShortTermInvestments": "8242000", "commonStockSharesOutstanding": "8325944", "intangibleAssetsExcludingGoodwill": "40461000", "cashAndCashEquivalentsAtCarryingValue": "8242000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24050000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-973000", "operatingCashflow": "-7083000", "capitalExpenditures": "34985000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "39904000", "cashflowFromInvestment": "-34985000", "stockBasedCompensation": "-934000", "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": "3228000", "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": "2026-06-07T02:28:37.451678+00:00", "is_restated": false, "income_statement": { "revenue": 6866000, "cost_of_revenue": 6186000, "gross_profit": 680000, "ebit": -57685000, "ebitda": -54732000, "pretax_income": -65554000, "tax_provision": -22125000, "net_income": -65554000, "net_income_to_common": -65554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10326000, "total_current_assets": 26988000, "total_assets": 381752000, "short_term_debt": 97000, "long_term_debt": 277985000, "total_debt": 278082000, "total_liabilities": 366479000, "total_equity": 15273000, "shares_outstanding": 8092866, "goodwill_and_intangibles": 41353000 }, "cash_flow": { "operating_cash_flow": -7166000, "capital_expenditure": 45024000, "free_cash_flow": 37858000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 290654, "ticker_id": 2507, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:28:37.451678+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-57685000", "ebitda": "-54732000", "netIncome": "-65554000", "grossProfit": "680000", "depreciation": "None", "totalRevenue": "6866000", "costOfRevenue": "6186000", "interestIncome": "None", "incomeBeforeTax": "-65554000", "interestExpense": "7869000", "operatingIncome": "-59252000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-22125000", "reportedCurrency": "USD", "netInterestIncome": "-7869000", "nonInterestIncome": "None", "operatingExpenses": "59932000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3983000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6186000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2953000", "sellingGeneralAndAdministrative": "9215000", "netIncomeFromContinuingOperations": "-65554000" }, "balance": { "goodwill": "0", "inventory": "4210000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "381752000", "longTermDebt": "277985000", "shortTermDebt": "97000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "41353000", "reportedCurrency": "USD", "retainedEarnings": "-303328000", "totalLiabilities": "366479000", "otherCurrentAssets": "9374000", "totalCurrentAssets": "26988000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3078000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "354764000", "currentAccountsPayable": "14640000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "327421000", "totalShareholderEquity": "15273000", "capitalLeaseObligations": "211000", "otherCurrentLiabilities": "17204000", "totalCurrentLiabilities": "31941000", "otherNonCurrentLiabilities": "49225000", "totalNonCurrentLiabilities": "334538000", "cashAndShortTermInvestments": "10326000", "commonStockSharesOutstanding": "8092866", "intangibleAssetsExcludingGoodwill": "41353000", "cashAndCashEquivalentsAtCarryingValue": "10326000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-65554000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "606000", "operatingCashflow": "-7166000", "capitalExpenditures": "45024000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "50747000", "cashflowFromInvestment": "-45024000", "stockBasedCompensation": "2616000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2953000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6866000, "cost_of_revenue": 6186000, "gross_profit": 680000, "research_and_development": 3983000, "selling_general_admin": 9215000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -57685000, "depreciation_amortisation": 2953000, "ebitda": -54732000, "interest_expense": 7869000, "interest_income": null, "other_non_operating": null, "pretax_income": -65554000, "tax_provision": -22125000, "effective_tax_rate": null, "net_income": -65554000, "net_income_continuing_ops": -65554000, "net_income_to_common": -65554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10326000, "short_term_investments": null, "net_receivables": 3078000, "inventory": 4210000, "other_current_assets": null, "total_current_assets": 26988000, "net_ppe": null, "goodwill": 0, "intangible_assets": 41353000, "goodwill_and_intangibles": 41353000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 354764000, "total_assets": 381752000, "short_term_debt": 97000, "accounts_payable": 14640000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 31941000, "long_term_debt": 277985000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 334538000, "total_liabilities": 366479000, "total_debt": 278082000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -303328000, "total_equity": 15273000, "shares_outstanding": 8092866, "operating_cash_flow": -7166000, "stock_based_compensation": 2616000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45024000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45024000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 50747000, "free_cash_flow": 37858000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-57685000", "ebitda": "-54732000", "netIncome": "-65554000", "grossProfit": "680000", "depreciation": "None", "totalRevenue": "6866000", "costOfRevenue": "6186000", "interestIncome": "None", "incomeBeforeTax": "-65554000", "interestExpense": "7869000", "operatingIncome": "-59252000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-22125000", "reportedCurrency": "USD", "netInterestIncome": "-7869000", "nonInterestIncome": "None", "operatingExpenses": "59932000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3983000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6186000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2953000", "sellingGeneralAndAdministrative": "9215000", "netIncomeFromContinuingOperations": "-65554000" }, "balance": { "goodwill": "0", "inventory": "4210000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "381752000", "longTermDebt": "277985000", "shortTermDebt": "97000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "41353000", "reportedCurrency": "USD", "retainedEarnings": "-303328000", "totalLiabilities": "366479000", "otherCurrentAssets": "9374000", "totalCurrentAssets": "26988000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3078000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "354764000", "currentAccountsPayable": "14640000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "327421000", "totalShareholderEquity": "15273000", "capitalLeaseObligations": "211000", "otherCurrentLiabilities": "17204000", "totalCurrentLiabilities": "31941000", "otherNonCurrentLiabilities": "49225000", "totalNonCurrentLiabilities": "334538000", "cashAndShortTermInvestments": "10326000", "commonStockSharesOutstanding": "8092866", "intangibleAssetsExcludingGoodwill": "41353000", "cashAndCashEquivalentsAtCarryingValue": "10326000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-65554000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "606000", "operatingCashflow": "-7166000", "capitalExpenditures": "45024000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "50747000", "cashflowFromInvestment": "-45024000", "stockBasedCompensation": "2616000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2953000", "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": "2026-06-07T02:28:37.451678+00:00", "is_restated": false, "income_statement": { "revenue": 6810000, "cost_of_revenue": 6405000, "gross_profit": 405000, "ebit": -17153000, "ebitda": -13748000, "pretax_income": -24258000, "tax_provision": 7105000, "net_income": -24258000, "net_income_to_common": -24258000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18338000, "total_current_assets": 27792000, "total_assets": 377482000, "short_term_debt": 91000, "long_term_debt": 216958000, "total_debt": 217049000, "total_liabilities": 299681000, "total_equity": 77801000, "shares_outstanding": 8019561, "goodwill_and_intangibles": 80727000 }, "cash_flow": { "operating_cash_flow": -9903000, "capital_expenditure": 41054000, "free_cash_flow": 31151000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 290656, "ticker_id": 2507, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:28:37.451678+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-17153000", "ebitda": "-13748000", "netIncome": "-24258000", "grossProfit": "405000", "depreciation": "None", "totalRevenue": "6810000", "costOfRevenue": "6405000", "interestIncome": "None", "incomeBeforeTax": "-24258000", "interestExpense": "7105000", "operatingIncome": "-19002000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "7105000", "reportedCurrency": "USD", "netInterestIncome": "-7105000", "nonInterestIncome": "None", "operatingExpenses": "19407000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5001000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6405000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3405000", "sellingGeneralAndAdministrative": "14406000", "netIncomeFromContinuingOperations": "-24258000" }, "balance": { "goodwill": "38481000", "inventory": "4493000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "377482000", "longTermDebt": "216958000", "shortTermDebt": "91000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "42246000", "reportedCurrency": "USD", "retainedEarnings": "-237774000", "totalLiabilities": "299681000", "otherCurrentAssets": "2295000", "totalCurrentAssets": "27792000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2666000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "349690000", "currentAccountsPayable": "9041000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "268289000", "shortLongTermDebtTotal": "266239000", "totalShareholderEquity": "77801000", "capitalLeaseObligations": "224000", "otherCurrentLiabilities": "15621000", "totalCurrentLiabilities": "24753000", "otherNonCurrentLiabilities": "49057000", "totalNonCurrentLiabilities": "274928000", "cashAndShortTermInvestments": "18338000", "commonStockSharesOutstanding": "8019561", "intangibleAssetsExcludingGoodwill": "42246000", "cashAndCashEquivalentsAtCarryingValue": "18338000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24258000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-309000", "operatingCashflow": "-9903000", "capitalExpenditures": "41054000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28869000", "cashflowFromInvestment": "-41054000", "stockBasedCompensation": "3265000", "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": "3405000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6810000, "cost_of_revenue": 6405000, "gross_profit": 405000, "research_and_development": 5001000, "selling_general_admin": 14406000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -17153000, "depreciation_amortisation": 3405000, "ebitda": -13748000, "interest_expense": 7105000, "interest_income": null, "other_non_operating": null, "pretax_income": -24258000, "tax_provision": 7105000, "effective_tax_rate": null, "net_income": -24258000, "net_income_continuing_ops": -24258000, "net_income_to_common": -24258000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18338000, "short_term_investments": null, "net_receivables": 2666000, "inventory": 4493000, "other_current_assets": null, "total_current_assets": 27792000, "net_ppe": null, "goodwill": 38481000, "intangible_assets": 42246000, "goodwill_and_intangibles": 80727000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 349690000, "total_assets": 377482000, "short_term_debt": 91000, "accounts_payable": 9041000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24753000, "long_term_debt": 216958000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 274928000, "total_liabilities": 299681000, "total_debt": 217049000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -237774000, "total_equity": 77801000, "shares_outstanding": 8019561, "operating_cash_flow": -9903000, "stock_based_compensation": 3265000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41054000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41054000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 28869000, "free_cash_flow": 31151000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-17153000", "ebitda": "-13748000", "netIncome": "-24258000", "grossProfit": "405000", "depreciation": "None", "totalRevenue": "6810000", "costOfRevenue": "6405000", "interestIncome": "None", "incomeBeforeTax": "-24258000", "interestExpense": "7105000", "operatingIncome": "-19002000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "7105000", "reportedCurrency": "USD", "netInterestIncome": "-7105000", "nonInterestIncome": "None", "operatingExpenses": "19407000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5001000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6405000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3405000", "sellingGeneralAndAdministrative": "14406000", "netIncomeFromContinuingOperations": "-24258000" }, "balance": { "goodwill": "38481000", "inventory": "4493000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "377482000", "longTermDebt": "216958000", "shortTermDebt": "91000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "42246000", "reportedCurrency": "USD", "retainedEarnings": "-237774000", "totalLiabilities": "299681000", "otherCurrentAssets": "2295000", "totalCurrentAssets": "27792000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2666000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "349690000", "currentAccountsPayable": "9041000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "268289000", "shortLongTermDebtTotal": "266239000", "totalShareholderEquity": "77801000", "capitalLeaseObligations": "224000", "otherCurrentLiabilities": "15621000", "totalCurrentLiabilities": "24753000", "otherNonCurrentLiabilities": "49057000", "totalNonCurrentLiabilities": "274928000", "cashAndShortTermInvestments": "18338000", "commonStockSharesOutstanding": "8019561", "intangibleAssetsExcludingGoodwill": "42246000", "cashAndCashEquivalentsAtCarryingValue": "18338000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24258000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-309000", "operatingCashflow": "-9903000", "capitalExpenditures": "41054000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28869000", "cashflowFromInvestment": "-41054000", "stockBasedCompensation": "3265000", "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": "3405000", "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": "2026-06-07T02:28:37.451678+00:00", "is_restated": false, "income_statement": { "revenue": 7183000, "cost_of_revenue": 6331000, "gross_profit": 852000, "ebit": -4204000, "ebitda": -888000, "pretax_income": -10676000, "tax_provision": 6472000, "net_income": -10676000, "net_income_to_common": -10676000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33946000, "total_current_assets": 50519000, "total_assets": 364006000, "short_term_debt": 62000, "long_term_debt": 179403000, "total_debt": 179465000, "total_liabilities": 265726000, "total_equity": 98280000, "shares_outstanding": 7930371, "goodwill_and_intangibles": 82402000 }, "cash_flow": { "operating_cash_flow": -8257999, "capital_expenditure": 43502000, "free_cash_flow": 35244001, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 290657, "ticker_id": 2507, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:28:37.451678+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4204000", "ebitda": "-888000", "netIncome": "-10676000", "grossProfit": "852000", "depreciation": "None", "totalRevenue": "7183000", "costOfRevenue": "6331000", "interestIncome": "None", "incomeBeforeTax": "-10676000", "interestExpense": "6472000", "operatingIncome": "-19378000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "6472000", "reportedCurrency": "USD", "netInterestIncome": "-6472000", "nonInterestIncome": "None", "operatingExpenses": "20230000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3526000", "otherNonOperatingIncome": "15174000", "costofGoodsAndServicesSold": "6331000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3316000", "sellingGeneralAndAdministrative": "16704000", "netIncomeFromContinuingOperations": "-10676000" }, "balance": { "goodwill": "38481000", "inventory": "4254000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "364006000", "longTermDebt": "179403000", "shortTermDebt": "62000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "43921000", "reportedCurrency": "USD", "retainedEarnings": "-213516000", "totalLiabilities": "265726000", "otherCurrentAssets": "9526000", "totalCurrentAssets": "50519000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2793000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "313487000", "currentAccountsPayable": "9045000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "231060000", "shortLongTermDebtTotal": "228763000", "totalShareholderEquity": "98280000", "capitalLeaseObligations": "214000", "otherCurrentLiabilities": "17372000", "totalCurrentLiabilities": "26479000", "otherNonCurrentLiabilities": "49146000", "totalNonCurrentLiabilities": "239247000", "cashAndShortTermInvestments": "33946000", "commonStockSharesOutstanding": "7930371", "intangibleAssetsExcludingGoodwill": "43921000", "cashAndCashEquivalentsAtCarryingValue": "33946000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10676000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-691000", "operatingCashflow": "-8257999", "capitalExpenditures": "43502000", "changeInReceivables": "-182000", "changeInExchangeRate": "None", "cashflowFromFinancing": "84718000", "cashflowFromInvestment": "-43502000", "stockBasedCompensation": "4434000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "32958000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5420000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7183000, "cost_of_revenue": 6331000, "gross_profit": 852000, "research_and_development": 3526000, "selling_general_admin": 16704000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4204000, "depreciation_amortisation": 3316000, "ebitda": -888000, "interest_expense": 6472000, "interest_income": null, "other_non_operating": null, "pretax_income": -10676000, "tax_provision": 6472000, "effective_tax_rate": null, "net_income": -10676000, "net_income_continuing_ops": -10676000, "net_income_to_common": -10676000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33946000, "short_term_investments": null, "net_receivables": 2793000, "inventory": 4254000, "other_current_assets": null, "total_current_assets": 50519000, "net_ppe": null, "goodwill": 38481000, "intangible_assets": 43921000, "goodwill_and_intangibles": 82402000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 313487000, "total_assets": 364006000, "short_term_debt": 62000, "accounts_payable": 9045000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 26479000, "long_term_debt": 179403000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 239247000, "total_liabilities": 265726000, "total_debt": 179465000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -213516000, "total_equity": 98280000, "shares_outstanding": 7930371, "operating_cash_flow": -8257999, "stock_based_compensation": 4434000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43502000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -43502000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 84718000, "free_cash_flow": 35244001, "net_change_in_cash": 32958000 }, "raw_data": { "income": { "ebit": "-4204000", "ebitda": "-888000", "netIncome": "-10676000", "grossProfit": "852000", "depreciation": "None", "totalRevenue": "7183000", "costOfRevenue": "6331000", "interestIncome": "None", "incomeBeforeTax": "-10676000", "interestExpense": "6472000", "operatingIncome": "-19378000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "6472000", "reportedCurrency": "USD", "netInterestIncome": "-6472000", "nonInterestIncome": "None", "operatingExpenses": "20230000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3526000", "otherNonOperatingIncome": "15174000", "costofGoodsAndServicesSold": "6331000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3316000", "sellingGeneralAndAdministrative": "16704000", "netIncomeFromContinuingOperations": "-10676000" }, "balance": { "goodwill": "38481000", "inventory": "4254000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "364006000", "longTermDebt": "179403000", "shortTermDebt": "62000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "43921000", "reportedCurrency": "USD", "retainedEarnings": "-213516000", "totalLiabilities": "265726000", "otherCurrentAssets": "9526000", "totalCurrentAssets": "50519000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2793000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "313487000", "currentAccountsPayable": "9045000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "231060000", "shortLongTermDebtTotal": "228763000", "totalShareholderEquity": "98280000", "capitalLeaseObligations": "214000", "otherCurrentLiabilities": "17372000", "totalCurrentLiabilities": "26479000", "otherNonCurrentLiabilities": "49146000", "totalNonCurrentLiabilities": "239247000", "cashAndShortTermInvestments": "33946000", "commonStockSharesOutstanding": "7930371", "intangibleAssetsExcludingGoodwill": "43921000", "cashAndCashEquivalentsAtCarryingValue": "33946000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10676000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-691000", "operatingCashflow": "-8257999", "capitalExpenditures": "43502000", "changeInReceivables": "-182000", "changeInExchangeRate": "None", "cashflowFromFinancing": "84718000", "cashflowFromInvestment": "-43502000", "stockBasedCompensation": "4434000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "32958000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5420000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 7, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }