{ "ticker": { "uuid": "632c9919-b117-4a43-a872-fedcca237566", "symbol": "PPHC", "name": "Public Policy Holding Company, Inc. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Consulting Services", "page_url": "https://sharemaestro.com/factors/ticker/632c9919-b117-4a43-a872-fedcca237566/", "api_url": "https://sharemaestro.com/factors/api/tickers/632c9919-b117-4a43-a872-fedcca237566/" }, "ticker_metadata": { "id": 7751, "uuid": "632c9919-b117-4a43-a872-fedcca237566", "symbol": "PPHC", "name": "Public Policy Holding Company, Inc. Common Stock", "asset_type": "equity", "market_cap": 341635000, "stock_exchange_id": 2, "industry": "Consulting Services", "sector": "Industrials", "description": "Public Policy Holding Company, Inc. provides consulting services in the United States. The company is headquartered in Washington, District Of Columbia.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "632c9919-b117-4a43-a872-fedcca237566", "symbol": "PPHC", "name": "Public Policy Holding Company, Inc. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Consulting Services", "page_url": "https://sharemaestro.com/factors/ticker/632c9919-b117-4a43-a872-fedcca237566/", "api_url": "https://sharemaestro.com/factors/api/tickers/632c9919-b117-4a43-a872-fedcca237566/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.34, "value": 0.42, "quality": 0.41, "momentum": 0.41, "coverage": 0.758, "confidence": 0.758, "delta": null }, "headline_factors": { "price": 10.35, "market_cap": 299412841.95, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0.0289, "roe": -0.3663, "piotroski_f_score": 4, "momentum_12_1": null, "volatility_252d": 0.5319 }, "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": 0.6429, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:03.102511+00:00", "batch_id": "" }, "size": { "price_close": 10.35, "market_cap": 299412841.95, "market_cap_usd": 299412841.95, "enterprise_value": 306021841.95, "shares_outstanding": 28928777, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 2.7498, "ptbv_ratio": 18.0271, "ps_ratio": 1.5171, "pcf_ratio": 13.7762, "pfcf_ratio": 13.197, "ev_ebitda": null, "ev_ebit": -9.1928, "ev_sales": 1.5506, "ev_fcf": 13.4883, "earnings_yield": null, "fcf_yield": 0.0741, "price_to_sales": 1.5171, "price_to_book": 2.7498, "price_to_cashflow": 13.7762, "ebitda_to_ev": null, "sales_yield": 0.6449 }, "yield": { "dividend_yield": 0.0289, "buyback_yield": 0, "shareholder_yield": 0.0289, "debt_paydown_yield": null, "total_yield": 0.0289 }, "quality": { "gross_margin": 0.1209, "operating_margin": -0.1687, "net_margin": -0.2021, "ebitda_margin": -0.1071, "fcf_margin": 0.115, "roe": -0.3663, "roa": -0.1645, "roic": -0.2162, "roc_greenblatt": null, "asset_turnover": 0.8138, "cash_conversion": -0.5689, "accruals_ratio": -0.2541, "sbc_to_revenue": 0.2457, "piotroski_f_score": 4, "altman_z_score": 0.8767, "earnings_stability_5y": 0.3774, "revenue_stability_5y": 0.3021, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0983, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.2273, "net_debt_to_ebitda": -0.3127, "debt_to_assets": 0.2039, "interest_coverage": -9.3306, "current_ratio": 1.7049, "quick_ratio": 1.7049, "net_debt": 6609000, "local_beta": null, "volatility_252d": 0.5319, "volatility_60d": 0.5897, "max_drawdown_12m": -0.2916, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": 0.2042, "revenue_growth_5y_cagr": 0.177, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 4.9081, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": -0.2362, "price_return_3m": -0.1578, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": null, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.2916, "distance_from_52w_low": 0, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 197352753, "gross_profit_ttm": 23850750, "ebit_ttm": -33289210, "ebitda_ttm": -21136210, "net_income_ttm": -39883971, "eps_diluted_ttm": -1.3787, "operating_cash_flow_ttm": 21734000, "capital_expenditure_ttm": 954000, "fcf_ttm": 22688000, "dividends_paid_ttm": 8656000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 3567761, "cash_and_equivalents": 42852000, "total_current_assets": 88540000, "total_current_liabilities": 51932000, "net_ppe": null, "total_assets": 242520000, "total_debt": 49461000, "total_equity": 108887000, "net_working_capital": 9103000, "book_value_per_share": 3.764, "retained_earnings": -174878000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 16609000, "tangible_book_per_share": 0.5741 }, "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": 58, "quality_composite": 59, "momentum_composite": 59, "growth_composite": 59, "yield_composite": 58, "svqf_composite": 64, "vc1_composite": 59, "vc2_composite": 59, "vc3_composite": 59, "trending_value_composite": null, "overall_composite": 66, "quality_value_composite": 0.415, "os_score": 0.34, "value_percentile": 0.42, "quality_percentile": 0.41, "momentum_percentile": 0.41, "factor_coverage": 0.758, "signal_confidence": 0.758, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 82, "small_cap_core_rank": 59, "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": 2446, "ticker_id": 7751, "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": 0.6429, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:03.102511+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10.35, "market_cap": 299412841.95, "market_cap_usd": 299412841.95, "enterprise_value": 306021841.95, "shares_outstanding": 28928777, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.74975747, "ptbv_ratio": 18.02714444, "ps_ratio": 1.5171455, "pcf_ratio": 13.77624192, "pfcf_ratio": 13.19696941, "ev_ebitda": null, "ev_ebit": -9.1928238, "ev_sales": 1.55063376, "ev_fcf": 13.48826877, "earnings_yield": null, "fcf_yield": 0.0741385, "dividend_yield": 0.02890992, "buyback_yield": 0, "shareholder_yield": 0.02890992, "debt_paydown_yield": null, "total_yield": 0.02890992, "gross_margin": 0.12085339, "operating_margin": -0.16867872, "net_margin": -0.20209483, "ebitda_margin": -0.10709863, "fcf_margin": 0.11496166, "roe": -0.36628772, "roa": -0.16445642, "roic": -0.21617119, "roc_greenblatt": null, "asset_turnover": 0.81375867, "cash_conversion": -0.56885008, "accruals_ratio": -0.25407377, "sbc_to_revenue": 0.24567684, "debt_to_equity": 1.22726313, "net_debt_to_ebitda": -0.31268614, "debt_to_assets": 0.20394607, "interest_coverage": -9.33056054, "current_ratio": 1.70492182, "quick_ratio": 1.70492182, "net_debt": 6609000, "revenue_growth_1y": null, "revenue_growth_3y_cagr": 0.20415836, "revenue_growth_5y_cagr": 0.17696639, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 4.90806215, "piotroski_f_score": 4, "altman_z_score": 0.87674098, "earnings_stability_5y": 0.37742, "revenue_stability_5y": 0.302076, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.23616236, "price_return_3m": -0.1578245, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.29158111, "distance_from_52w_low": 0, "relative_strength": null, "local_beta": null, "volatility_252d": 0.531935, "volatility_60d": 0.589661, "max_drawdown_12m": -0.29158111, "revenue_ttm": 197352753, "gross_profit_ttm": 23850750, "ebit_ttm": -33289210, "ebitda_ttm": -21136210, "net_income_ttm": -39883971, "eps_diluted_ttm": -1.37869537, "operating_cash_flow_ttm": 21734000, "capital_expenditure_ttm": 954000, "fcf_ttm": 22688000, "dividends_paid_ttm": 8656000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 3567761, "cash_and_equivalents": 42852000, "total_current_assets": 88540000, "total_current_liabilities": 51932000, "net_ppe": null, "total_assets": 242520000, "total_debt": 49461000, "total_equity": 108887000, "net_working_capital": 9103000, "book_value_per_share": 3.76396831, "retained_earnings": -174878000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 16609000, "tangible_book_per_share": 0.57413419, "universe_ticker_count": null, "sector": "Industrials", "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": 58, "quality_composite": 59, "momentum_composite": 59, "growth_composite": 59, "yield_composite": 58, "svqf_composite": 64, "vc1_composite": 59, "vc2_composite": 59, "vc3_composite": 59, "trending_value_composite": null, "overall_composite": 66, "factor_coverage": 0.758, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 82, "small_cap_core_rank": 59, "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": 10.35, "os": 0.34, "value": 0.42, "quality": 0.41, "momentum": 0.41, "confidence": 0.758, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0289, "roe": -0.3663, "momentum_12_1": null, "complete_fields": { "id": 2446, "ticker_id": 7751, "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": 0.6429, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:03.102511+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10.35, "market_cap": 299412841.95, "market_cap_usd": 299412841.95, "enterprise_value": 306021841.95, "shares_outstanding": 28928777, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.74975747, "ptbv_ratio": 18.02714444, "ps_ratio": 1.5171455, "pcf_ratio": 13.77624192, "pfcf_ratio": 13.19696941, "ev_ebitda": null, "ev_ebit": -9.1928238, "ev_sales": 1.55063376, "ev_fcf": 13.48826877, "earnings_yield": null, "fcf_yield": 0.0741385, "dividend_yield": 0.02890992, "buyback_yield": 0, "shareholder_yield": 0.02890992, "debt_paydown_yield": null, "total_yield": 0.02890992, "gross_margin": 0.12085339, "operating_margin": -0.16867872, "net_margin": -0.20209483, "ebitda_margin": -0.10709863, "fcf_margin": 0.11496166, "roe": -0.36628772, "roa": -0.16445642, "roic": -0.21617119, "roc_greenblatt": null, "asset_turnover": 0.81375867, "cash_conversion": -0.56885008, "accruals_ratio": -0.25407377, "sbc_to_revenue": 0.24567684, "debt_to_equity": 1.22726313, "net_debt_to_ebitda": -0.31268614, "debt_to_assets": 0.20394607, "interest_coverage": -9.33056054, "current_ratio": 1.70492182, "quick_ratio": 1.70492182, "net_debt": 6609000, "revenue_growth_1y": null, "revenue_growth_3y_cagr": 0.20415836, "revenue_growth_5y_cagr": 0.17696639, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 4.90806215, "piotroski_f_score": 4, "altman_z_score": 0.87674098, "earnings_stability_5y": 0.37742, "revenue_stability_5y": 0.302076, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.23616236, "price_return_3m": -0.1578245, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.29158111, "distance_from_52w_low": 0, "relative_strength": null, "local_beta": null, "volatility_252d": 0.531935, "volatility_60d": 0.589661, "max_drawdown_12m": -0.29158111, "revenue_ttm": 197352753, "gross_profit_ttm": 23850750, "ebit_ttm": -33289210, "ebitda_ttm": -21136210, "net_income_ttm": -39883971, "eps_diluted_ttm": -1.37869537, "operating_cash_flow_ttm": 21734000, "capital_expenditure_ttm": 954000, "fcf_ttm": 22688000, "dividends_paid_ttm": 8656000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 3567761, "cash_and_equivalents": 42852000, "total_current_assets": 88540000, "total_current_liabilities": 51932000, "net_ppe": null, "total_assets": 242520000, "total_debt": 49461000, "total_equity": 108887000, "net_working_capital": 9103000, "book_value_per_share": 3.76396831, "retained_earnings": -174878000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 16609000, "tangible_book_per_share": 0.57413419, "universe_ticker_count": null, "sector": "Industrials", "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": 58, "quality_composite": 59, "momentum_composite": 59, "growth_composite": 59, "yield_composite": 58, "svqf_composite": 64, "vc1_composite": 59, "vc2_composite": 59, "vc3_composite": 59, "trending_value_composite": null, "overall_composite": 66, "factor_coverage": 0.758, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 82, "small_cap_core_rank": 59, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:06.641479+00:00", "is_restated": false, "income_statement": { "revenue": 186541000, "cost_of_revenue": 167894000, "gross_profit": 18647000, "ebit": -31200000, "ebitda": -19496000, "pretax_income": -34602000, "tax_provision": 4399000, "net_income": -39001000, "net_income_to_common": -39001000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20436000, "total_current_assets": 58554000, "total_assets": 202552000, "short_term_debt": 14152000, "long_term_debt": 37906000, "total_debt": 52058000, "total_liabilities": 127648000, "total_equity": 74904000, "shares_outstanding": 17466665, "goodwill_and_intangibles": 94103000 }, "cash_flow": { "operating_cash_flow": 24770000, "capital_expenditure": 11000, "free_cash_flow": 24781000, "dividends_paid": 8656000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150156, "ticker_id": 7751, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:06.641479+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-31200000", "ebitda": "-19496000", "netIncome": "-39001000", "grossProfit": "18647000", "depreciation": "None", "totalRevenue": "186541000", "costOfRevenue": "167894000", "interestIncome": "81000", "incomeBeforeTax": "-34602000", "interestExpense": "3402000", "operatingIncome": "-18820000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "4399000", "reportedCurrency": "USD", "netInterestIncome": "-3321000", "nonInterestIncome": "None", "operatingExpenses": "37467000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "167894000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11704000", "sellingGeneralAndAdministrative": "31791000", "netIncomeFromContinuingOperations": "-39001000" }, "balance": { "goodwill": "56990000", "inventory": "None", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "202552000", "longTermDebt": "37906000", "shortTermDebt": "14152000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "37113000", "reportedCurrency": "USD", "retainedEarnings": "-163381000", "totalLiabilities": "127648000", "otherCurrentAssets": "15251000", "totalCurrentAssets": "58554000", "currentLongTermDebt": "9082000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22867000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "143998000", "currentAccountsPayable": "6248000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "68527000", "totalShareholderEquity": "74904000", "capitalLeaseObligations": "21539000", "otherCurrentLiabilities": "32456000", "totalCurrentLiabilities": "52856000", "otherNonCurrentLiabilities": "20417000", "totalNonCurrentLiabilities": "74792000", "cashAndShortTermInvestments": "20436000", "commonStockSharesOutstanding": "17466665", "intangibleAssetsExcludingGoodwill": "37113000", "cashAndCashEquivalentsAtCarryingValue": "20436000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39001000", "profitLoss": "None", "dividendPayout": "8656000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24770000", "capitalExpenditures": "11000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2550000", "cashflowFromInvestment": "-21576000", "stockBasedCompensation": "48773000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8656000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11704000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 186541000, "cost_of_revenue": 167894000, "gross_profit": 18647000, "research_and_development": null, "selling_general_admin": 31791000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -31200000, "depreciation_amortisation": 11704000, "ebitda": -19496000, "interest_expense": 3402000, "interest_income": null, "other_non_operating": null, "pretax_income": -34602000, "tax_provision": 4399000, "effective_tax_rate": null, "net_income": -39001000, "net_income_continuing_ops": -39001000, "net_income_to_common": -39001000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20436000, "short_term_investments": null, "net_receivables": 22867000, "inventory": null, "other_current_assets": null, "total_current_assets": 58554000, "net_ppe": null, "goodwill": 56990000, "intangible_assets": 37113000, "goodwill_and_intangibles": 94103000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 143998000, "total_assets": 202552000, "short_term_debt": 14152000, "accounts_payable": 6248000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 52856000, "long_term_debt": 37906000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 74792000, "total_liabilities": 127648000, "total_debt": 52058000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -163381000, "total_equity": 74904000, "shares_outstanding": 17466665, "operating_cash_flow": 24770000, "stock_based_compensation": 48773000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21576000, "dividends_paid": 8656000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2550000, "free_cash_flow": 24781000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-31200000", "ebitda": "-19496000", "netIncome": "-39001000", "grossProfit": "18647000", "depreciation": "None", "totalRevenue": "186541000", "costOfRevenue": "167894000", "interestIncome": "81000", "incomeBeforeTax": "-34602000", "interestExpense": "3402000", "operatingIncome": "-18820000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "4399000", "reportedCurrency": "USD", "netInterestIncome": "-3321000", "nonInterestIncome": "None", "operatingExpenses": "37467000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "167894000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11704000", "sellingGeneralAndAdministrative": "31791000", "netIncomeFromContinuingOperations": "-39001000" }, "balance": { "goodwill": "56990000", "inventory": "None", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "202552000", "longTermDebt": "37906000", "shortTermDebt": "14152000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "37113000", "reportedCurrency": "USD", "retainedEarnings": "-163381000", "totalLiabilities": "127648000", "otherCurrentAssets": "15251000", "totalCurrentAssets": "58554000", "currentLongTermDebt": "9082000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22867000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "143998000", "currentAccountsPayable": "6248000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "68527000", "totalShareholderEquity": "74904000", "capitalLeaseObligations": "21539000", "otherCurrentLiabilities": "32456000", "totalCurrentLiabilities": "52856000", "otherNonCurrentLiabilities": "20417000", "totalNonCurrentLiabilities": "74792000", "cashAndShortTermInvestments": "20436000", "commonStockSharesOutstanding": "17466665", "intangibleAssetsExcludingGoodwill": "37113000", "cashAndCashEquivalentsAtCarryingValue": "20436000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39001000", "profitLoss": "None", "dividendPayout": "8656000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24770000", "capitalExpenditures": "11000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2550000", "cashflowFromInvestment": "-21576000", "stockBasedCompensation": "48773000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8656000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11704000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:06.641479+00:00", "is_restated": false, "income_statement": { "revenue": 146436727, "cost_of_revenue": 8692343, "gross_profit": 137744384, "ebit": -15187878, "ebitda": -6495535, "pretax_income": -17048147, "tax_provision": 6407982, "net_income": -23456130, "net_income_to_common": -23456130, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14520854, "total_current_assets": 45617585, "total_assets": 182555762, "short_term_debt": 10846648, "long_term_debt": 26014133, "total_debt": 36860781, "total_liabilities": 101385687, "total_equity": 81170075, "shares_outstanding": 111826822, "goodwill_and_intangibles": 96351653 }, "cash_flow": { "operating_cash_flow": 16059577, "capital_expenditure": 54692, "free_cash_flow": 16114269, "dividends_paid": 16484010, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150161, "ticker_id": 7751, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:06.641479+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-15187878", "ebitda": "-6495535", "netIncome": "-23456130", "grossProfit": "137744384", "depreciation": "None", "totalRevenue": "146436727", "costOfRevenue": "8692343", "interestIncome": "176537", "incomeBeforeTax": "-17048147", "interestExpense": "1860267", "operatingIncome": "-4547138", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6407982", "reportedCurrency": "USD", "netInterestIncome": "-1723449", "nonInterestIncome": "None", "operatingExpenses": "142291523", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8692343", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8692343", "sellingGeneralAndAdministrative": "15660905", "netIncomeFromContinuingOperations": "-23956944" }, "balance": { "goodwill": "64241353", "inventory": "None", "commonStock": "113883", "currentDebt": "None", "investments": "None", "totalAssets": "182555762", "longTermDebt": "26014133", "shortTermDebt": "10846648", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "32110300", "reportedCurrency": "USD", "retainedEarnings": "-115600984", "totalLiabilities": "101385687", "otherCurrentAssets": "8787263", "totalCurrentAssets": "45617585", "currentLongTermDebt": "6031204", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22309468", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "136938177", "currentAccountsPayable": "4748237", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "70414221", "totalShareholderEquity": "81170075", "capitalLeaseObligations": "21634383", "otherCurrentLiabilities": "19055000", "totalCurrentLiabilities": "37796572", "otherNonCurrentLiabilities": "12548389", "totalNonCurrentLiabilities": "63589115", "cashAndShortTermInvestments": "14520854", "commonStockSharesOutstanding": "111826822", "intangibleAssetsExcludingGoodwill": "32110300", "cashAndCashEquivalentsAtCarryingValue": "14520854", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23456130", "profitLoss": "None", "dividendPayout": "16484010", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "16059577", "capitalExpenditures": "54692", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3266966", "cashflowFromInvestment": "-19082179", "stockBasedCompensation": "43820252", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16484010", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8692343", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 146436727, "cost_of_revenue": 8692343, "gross_profit": 137744384, "research_and_development": null, "selling_general_admin": 15660905, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15187878, "depreciation_amortisation": 8692343, "ebitda": -6495535, "interest_expense": 1860267, "interest_income": null, "other_non_operating": null, "pretax_income": -17048147, "tax_provision": 6407982, "effective_tax_rate": null, "net_income": -23456130, "net_income_continuing_ops": -23956944, "net_income_to_common": -23456130, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14520854, "short_term_investments": null, "net_receivables": 22309468, "inventory": null, "other_current_assets": null, "total_current_assets": 45617585, "net_ppe": null, "goodwill": 64241353, "intangible_assets": 32110300, "goodwill_and_intangibles": 96351653, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 136938177, "total_assets": 182555762, "short_term_debt": 10846648, "accounts_payable": 4748237, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 37796572, "long_term_debt": 26014133, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 63589115, "total_liabilities": 101385687, "total_debt": 36860781, "preferred_stock": null, "minority_interest": null, "retained_earnings": -115600984, "total_equity": 81170075, "shares_outstanding": 111826822, "operating_cash_flow": 16059577, "stock_based_compensation": 43820252, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54692, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19082179, "dividends_paid": 16484010, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3266966, "free_cash_flow": 16114269, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-15187878", "ebitda": "-6495535", "netIncome": "-23456130", "grossProfit": "137744384", "depreciation": "None", "totalRevenue": "146436727", "costOfRevenue": "8692343", "interestIncome": "176537", "incomeBeforeTax": "-17048147", "interestExpense": "1860267", "operatingIncome": "-4547138", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6407982", "reportedCurrency": "USD", "netInterestIncome": "-1723449", "nonInterestIncome": "None", "operatingExpenses": "142291523", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8692343", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8692343", "sellingGeneralAndAdministrative": "15660905", "netIncomeFromContinuingOperations": "-23956944" }, "balance": { "goodwill": "64241353", "inventory": "None", "commonStock": "113883", "currentDebt": "None", "investments": "None", "totalAssets": "182555762", "longTermDebt": "26014133", "shortTermDebt": "10846648", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "32110300", "reportedCurrency": "USD", "retainedEarnings": "-115600984", "totalLiabilities": "101385687", "otherCurrentAssets": "8787263", "totalCurrentAssets": "45617585", "currentLongTermDebt": "6031204", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22309468", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "136938177", "currentAccountsPayable": "4748237", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "70414221", "totalShareholderEquity": "81170075", "capitalLeaseObligations": "21634383", "otherCurrentLiabilities": "19055000", "totalCurrentLiabilities": "37796572", "otherNonCurrentLiabilities": "12548389", "totalNonCurrentLiabilities": "63589115", "cashAndShortTermInvestments": "14520854", "commonStockSharesOutstanding": "111826822", "intangibleAssetsExcludingGoodwill": "32110300", "cashAndCashEquivalentsAtCarryingValue": "14520854", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23456130", "profitLoss": "None", "dividendPayout": "16484010", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "16059577", "capitalExpenditures": "54692", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3266966", "cashflowFromInvestment": "-19082179", "stockBasedCompensation": "43820252", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16484010", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8692343", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:06.641479+00:00", "is_restated": false, "income_statement": { "revenue": 138237960, "cost_of_revenue": 7909539, "gross_profit": 130328421, "ebit": -5922008, "ebitda": 1987531, "pretax_income": -6903890, "tax_provision": 7683560, "net_income": -14587451, "net_income_to_common": -14587451, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14321126, "total_current_assets": 36852484, "total_assets": 155667766, "short_term_debt": 7540913, "long_term_debt": 7570951, "total_debt": 15111864, "total_liabilities": 73715037, "total_equity": 81952729, "shares_outstanding": 108606133, "goodwill_and_intangibles": 74673574 }, "cash_flow": { "operating_cash_flow": 10481189, "capital_expenditure": 238339, "free_cash_flow": 10719528, "dividends_paid": 16225201, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150164, "ticker_id": 7751, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:06.641479+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5922008", "ebitda": "1987531", "netIncome": "-14587451", "grossProfit": "130328421", "depreciation": "None", "totalRevenue": "138237960", "costOfRevenue": "7909539", "interestIncome": "17955", "incomeBeforeTax": "-6903890", "interestExpense": "981878", "operatingIncome": "-2693497", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "7683560", "reportedCurrency": "USD", "netInterestIncome": "-940824", "nonInterestIncome": "None", "operatingExpenses": "133021918", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7909539", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7909539", "sellingGeneralAndAdministrative": "10929617", "netIncomeFromContinuingOperations": "-14244272" }, "balance": { "goodwill": "47842183", "inventory": "None", "commonStock": "109387", "currentDebt": "None", "investments": "None", "totalAssets": "155667766", "longTermDebt": "7570951", "shortTermDebt": "7540913", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "26831391", "reportedCurrency": "USD", "retainedEarnings": "-74819283", "totalLiabilities": "73715037", "otherCurrentAssets": "6111825", "totalCurrentAssets": "36852484", "currentLongTermDebt": "3370421", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16419533", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "118815282", "currentAccountsPayable": "4342352", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "56373513", "totalShareholderEquity": "81952729", "capitalLeaseObligations": "24846504", "otherCurrentLiabilities": "16200265", "totalCurrentLiabilities": "30277647", "otherNonCurrentLiabilities": "7060809", "totalNonCurrentLiabilities": "43437389", "cashAndShortTermInvestments": "14321126", "commonStockSharesOutstanding": "108606133", "intangibleAssetsExcludingGoodwill": "26831391", "cashAndCashEquivalentsAtCarryingValue": "14321126", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14587451", "profitLoss": "None", "dividendPayout": "16225201", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10481189", "capitalExpenditures": "238339", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7186018", "cashflowFromInvestment": "-10321551", "stockBasedCompensation": "38162286", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16225201", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7909539", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 138237960, "cost_of_revenue": 7909539, "gross_profit": 130328421, "research_and_development": null, "selling_general_admin": 10929617, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5922008, "depreciation_amortisation": 7909539, "ebitda": 1987531, "interest_expense": 981878, "interest_income": null, "other_non_operating": null, "pretax_income": -6903890, "tax_provision": 7683560, "effective_tax_rate": null, "net_income": -14587451, "net_income_continuing_ops": -14244272, "net_income_to_common": -14587451, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14321126, "short_term_investments": null, "net_receivables": 16419533, "inventory": null, "other_current_assets": null, "total_current_assets": 36852484, "net_ppe": null, "goodwill": 47842183, "intangible_assets": 26831391, "goodwill_and_intangibles": 74673574, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 118815282, "total_assets": 155667766, "short_term_debt": 7540913, "accounts_payable": 4342352, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 30277647, "long_term_debt": 7570951, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 43437389, "total_liabilities": 73715037, "total_debt": 15111864, "preferred_stock": null, "minority_interest": null, "retained_earnings": -74819283, "total_equity": 81952729, "shares_outstanding": 108606133, "operating_cash_flow": 10481189, "stock_based_compensation": 38162286, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 238339, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10321551, "dividends_paid": 16225201, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7186018, "free_cash_flow": 10719528, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5922008", "ebitda": "1987531", "netIncome": "-14587451", "grossProfit": "130328421", "depreciation": "None", "totalRevenue": "138237960", "costOfRevenue": "7909539", "interestIncome": "17955", "incomeBeforeTax": "-6903890", "interestExpense": "981878", "operatingIncome": "-2693497", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "7683560", "reportedCurrency": "USD", "netInterestIncome": "-940824", "nonInterestIncome": "None", "operatingExpenses": "133021918", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7909539", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7909539", "sellingGeneralAndAdministrative": "10929617", "netIncomeFromContinuingOperations": "-14244272" }, "balance": { "goodwill": "47842183", "inventory": "None", "commonStock": "109387", "currentDebt": "None", "investments": "None", "totalAssets": "155667766", "longTermDebt": "7570951", "shortTermDebt": "7540913", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "26831391", "reportedCurrency": "USD", "retainedEarnings": "-74819283", "totalLiabilities": "73715037", "otherCurrentAssets": "6111825", "totalCurrentAssets": "36852484", "currentLongTermDebt": "3370421", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16419533", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "118815282", "currentAccountsPayable": "4342352", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "56373513", "totalShareholderEquity": "81952729", "capitalLeaseObligations": "24846504", "otherCurrentLiabilities": "16200265", "totalCurrentLiabilities": "30277647", "otherNonCurrentLiabilities": "7060809", "totalNonCurrentLiabilities": "43437389", "cashAndShortTermInvestments": "14321126", "commonStockSharesOutstanding": "108606133", "intangibleAssetsExcludingGoodwill": "26831391", "cashAndCashEquivalentsAtCarryingValue": "14321126", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14587451", "profitLoss": "None", "dividendPayout": "16225201", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10481189", "capitalExpenditures": "238339", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7186018", "cashflowFromInvestment": "-10321551", "stockBasedCompensation": "38162286", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16225201", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7909539", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:06.641479+00:00", "is_restated": false, "income_statement": { "revenue": 106837443, "cost_of_revenue": 5247342, "gross_profit": 101590100, "ebit": -7063525, "ebitda": -1816183, "pretax_income": -7080092, "tax_provision": 7655925, "net_income": -14736018, "net_income_to_common": -14736018, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21317025, "total_current_assets": 35395768, "total_assets": 130569199, "short_term_debt": 3949433, "long_term_debt": 189975, "total_debt": 4139408, "total_liabilities": 54173518, "total_equity": 76395681, "shares_outstanding": 108136853, "goodwill_and_intangibles": 66844205 }, "cash_flow": { "operating_cash_flow": 20301911, "capital_expenditure": 3.67, "free_cash_flow": 20301914.67, "dividends_paid": 5572254, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150165, "ticker_id": 7751, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:06.641479+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7063525", "ebitda": "-1816183", "netIncome": "-14736018", "grossProfit": "101590100", "depreciation": "None", "totalRevenue": "106837443", "costOfRevenue": "5247342", "interestIncome": "12888", "incomeBeforeTax": "-7080092", "interestExpense": "16566", "operatingIncome": "-4666825", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "7655925", "reportedCurrency": "USD", "netInterestIncome": "-3985", "nonInterestIncome": "None", "operatingExpenses": "106256926", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5247342", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5247342", "sellingGeneralAndAdministrative": "9608195", "netIncomeFromContinuingOperations": "-15008711" }, "balance": { "goodwill": "48168717", "inventory": "None", "commonStock": "108607", "currentDebt": "None", "investments": "None", "totalAssets": "130569199", "longTermDebt": "189975", "shortTermDebt": "3949433", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "18675488", "reportedCurrency": "USD", "retainedEarnings": "-45078841", "totalLiabilities": "54173518", "otherCurrentAssets": "1863288", "totalCurrentAssets": "35395768", "currentLongTermDebt": "20664", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12215455", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "95173430", "currentAccountsPayable": "1205609", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "33931018", "totalShareholderEquity": "76395681", "capitalLeaseObligations": "18722779", "otherCurrentLiabilities": "20273625", "totalCurrentLiabilities": "28305015", "otherNonCurrentLiabilities": "2901060", "totalNonCurrentLiabilities": "25868502", "cashAndShortTermInvestments": "21317025", "commonStockSharesOutstanding": "108136853", "intangibleAssetsExcludingGoodwill": "18675488", "cashAndCashEquivalentsAtCarryingValue": "21317025", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14736018", "profitLoss": "None", "dividendPayout": "5572254", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "20301911", "capitalExpenditures": "3.67", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5496611", "cashflowFromInvestment": "-11696022", "stockBasedCompensation": "33894371", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5572254", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5247342", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 106837443, "cost_of_revenue": 5247342, "gross_profit": 101590100, "research_and_development": null, "selling_general_admin": 9608195, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7063525, "depreciation_amortisation": 5247342, "ebitda": -1816183, "interest_expense": 16566, "interest_income": null, "other_non_operating": null, "pretax_income": -7080092, "tax_provision": 7655925, "effective_tax_rate": null, "net_income": -14736018, "net_income_continuing_ops": -15008711, "net_income_to_common": -14736018, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21317025, "short_term_investments": null, "net_receivables": 12215455, "inventory": null, "other_current_assets": null, "total_current_assets": 35395768, "net_ppe": null, "goodwill": 48168717, "intangible_assets": 18675488, "goodwill_and_intangibles": 66844205, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 95173430, "total_assets": 130569199, "short_term_debt": 3949433, "accounts_payable": 1205609, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28305015, "long_term_debt": 189975, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 25868502, "total_liabilities": 54173518, "total_debt": 4139408, "preferred_stock": null, "minority_interest": null, "retained_earnings": -45078841, "total_equity": 76395681, "shares_outstanding": 108136853, "operating_cash_flow": 20301911, "stock_based_compensation": 33894371, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3.67, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11696022, "dividends_paid": 5572254, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5496611, "free_cash_flow": 20301914.67, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7063525", "ebitda": "-1816183", "netIncome": "-14736018", "grossProfit": "101590100", "depreciation": "None", "totalRevenue": "106837443", "costOfRevenue": "5247342", "interestIncome": "12888", "incomeBeforeTax": "-7080092", "interestExpense": "16566", "operatingIncome": "-4666825", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "7655925", "reportedCurrency": "USD", "netInterestIncome": "-3985", "nonInterestIncome": "None", "operatingExpenses": "106256926", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5247342", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5247342", "sellingGeneralAndAdministrative": "9608195", "netIncomeFromContinuingOperations": "-15008711" }, "balance": { "goodwill": "48168717", "inventory": "None", "commonStock": "108607", "currentDebt": "None", "investments": "None", "totalAssets": "130569199", "longTermDebt": "189975", "shortTermDebt": "3949433", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "18675488", "reportedCurrency": "USD", "retainedEarnings": "-45078841", "totalLiabilities": "54173518", "otherCurrentAssets": "1863288", "totalCurrentAssets": "35395768", "currentLongTermDebt": "20664", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12215455", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "95173430", "currentAccountsPayable": "1205609", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "33931018", "totalShareholderEquity": "76395681", "capitalLeaseObligations": "18722779", "otherCurrentLiabilities": "20273625", "totalCurrentLiabilities": "28305015", "otherNonCurrentLiabilities": "2901060", "totalNonCurrentLiabilities": "25868502", "cashAndShortTermInvestments": "21317025", "commonStockSharesOutstanding": "108136853", "intangibleAssetsExcludingGoodwill": "18675488", "cashAndCashEquivalentsAtCarryingValue": "21317025", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14736018", "profitLoss": "None", "dividendPayout": "5572254", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "20301911", "capitalExpenditures": "3.67", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5496611", "cashflowFromInvestment": "-11696022", "stockBasedCompensation": "33894371", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5572254", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5247342", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:06.641479+00:00", "is_restated": false, "income_statement": { "revenue": 97638805, "cost_of_revenue": 4871346, "gross_profit": 92767459, "ebit": -23304396, "ebitda": -18433050, "pretax_income": -23355036, "tax_provision": 486245, "net_income": -23841282, "net_income_to_common": -23841282, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18000354, "total_current_assets": 26951370, "total_assets": 106892683, "short_term_debt": 3388744, "long_term_debt": 216048, "total_debt": 3604792, "total_liabilities": 44270115, "total_equity": 62622567, "shares_outstanding": 108240250, "goodwill_and_intangibles": 57658068 }, "cash_flow": { "operating_cash_flow": 4558956, "capital_expenditure": 36008, "free_cash_flow": 4594964, "dividends_paid": 444235, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150166, "ticker_id": 7751, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:06.641479+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-23304396", "ebitda": "-18433050", "netIncome": "-23841282", "grossProfit": "92767459", "depreciation": "None", "totalRevenue": "97638805", "costOfRevenue": "4871346", "interestIncome": "None", "incomeBeforeTax": "-23355036", "interestExpense": "50639", "operatingIncome": "-23304397", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "486245", "reportedCurrency": "USD", "netInterestIncome": "-51520", "nonInterestIncome": "None", "operatingExpenses": "116071856", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4871346", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4871346", "sellingGeneralAndAdministrative": "8184253", "netIncomeFromContinuingOperations": "-24255813" }, "balance": { "goodwill": "44805697", "inventory": "None", "commonStock": "108028", "currentDebt": "None", "investments": "None", "totalAssets": "106892683", "longTermDebt": "216048", "shortTermDebt": "3388744", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "12852371", "reportedCurrency": "USD", "retainedEarnings": "-24208356", "totalLiabilities": "44270115", "otherCurrentAssets": "489752", "totalCurrentAssets": "26951370", "currentLongTermDebt": "20664", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8461264", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "79941312", "currentAccountsPayable": "8313058", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "34070402", "totalShareholderEquity": "62622567", "capitalLeaseObligations": "18637602", "otherCurrentLiabilities": "7205172", "totalCurrentLiabilities": "20845709", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "23424405", "cashAndShortTermInvestments": "18000354", "commonStockSharesOutstanding": "108240250", "intangibleAssetsExcludingGoodwill": "12852371", "cashAndCashEquivalentsAtCarryingValue": "18000354", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23841282", "profitLoss": "None", "dividendPayout": "444235", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4558956", "capitalExpenditures": "36008", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7166524", "cashflowFromInvestment": "-36003", "stockBasedCompensation": "27609214", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "444235", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4871346", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 97638805, "cost_of_revenue": 4871346, "gross_profit": 92767459, "research_and_development": null, "selling_general_admin": 8184253, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -23304396, "depreciation_amortisation": 4871346, "ebitda": -18433050, "interest_expense": 50639, "interest_income": null, "other_non_operating": null, "pretax_income": -23355036, "tax_provision": 486245, "effective_tax_rate": null, "net_income": -23841282, "net_income_continuing_ops": -24255813, "net_income_to_common": -23841282, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18000354, "short_term_investments": null, "net_receivables": 8461264, "inventory": null, "other_current_assets": null, "total_current_assets": 26951370, "net_ppe": null, "goodwill": 44805697, "intangible_assets": 12852371, "goodwill_and_intangibles": 57658068, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 79941312, "total_assets": 106892683, "short_term_debt": 3388744, "accounts_payable": 8313058, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20845709, "long_term_debt": 216048, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 23424405, "total_liabilities": 44270115, "total_debt": 3604792, "preferred_stock": null, "minority_interest": null, "retained_earnings": -24208356, "total_equity": 62622567, "shares_outstanding": 108240250, "operating_cash_flow": 4558956, "stock_based_compensation": 27609214, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36008, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36003, "dividends_paid": 444235, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7166524, "free_cash_flow": 4594964, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-23304396", "ebitda": "-18433050", "netIncome": "-23841282", "grossProfit": "92767459", "depreciation": "None", "totalRevenue": "97638805", "costOfRevenue": "4871346", "interestIncome": "None", "incomeBeforeTax": "-23355036", "interestExpense": "50639", "operatingIncome": "-23304397", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "486245", "reportedCurrency": "USD", "netInterestIncome": "-51520", "nonInterestIncome": "None", "operatingExpenses": "116071856", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4871346", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4871346", "sellingGeneralAndAdministrative": "8184253", "netIncomeFromContinuingOperations": "-24255813" }, "balance": { "goodwill": "44805697", "inventory": "None", "commonStock": "108028", "currentDebt": "None", "investments": "None", "totalAssets": "106892683", "longTermDebt": "216048", "shortTermDebt": "3388744", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "12852371", "reportedCurrency": "USD", "retainedEarnings": "-24208356", "totalLiabilities": "44270115", "otherCurrentAssets": "489752", "totalCurrentAssets": "26951370", "currentLongTermDebt": "20664", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8461264", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "79941312", "currentAccountsPayable": "8313058", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "34070402", "totalShareholderEquity": "62622567", "capitalLeaseObligations": "18637602", "otherCurrentLiabilities": "7205172", "totalCurrentLiabilities": "20845709", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "23424405", "cashAndShortTermInvestments": "18000354", "commonStockSharesOutstanding": "108240250", "intangibleAssetsExcludingGoodwill": "12852371", "cashAndCashEquivalentsAtCarryingValue": "18000354", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23841282", "profitLoss": "None", "dividendPayout": "444235", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4558956", "capitalExpenditures": "36008", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7166524", "cashflowFromInvestment": "-36003", "stockBasedCompensation": "27609214", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "444235", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4871346", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:06.641479+00:00", "is_restated": false, "income_statement": { "revenue": 82595046, "cost_of_revenue": 4750291, "gross_profit": 77844754, "ebit": -1203169, "ebitda": 3547122, "pretax_income": -1251214, "tax_provision": null, "net_income": -1251214, "net_income_to_common": -1251214, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6142916, "total_current_assets": 13385306, "total_assets": 90728543, "short_term_debt": 2798638, "long_term_debt": null, "total_debt": 2798638, "total_liabilities": 32055837, "total_equity": 58672706, "shares_outstanding": 108240250, "goodwill_and_intangibles": 59655881 }, "cash_flow": { "operating_cash_flow": 6217536, "capital_expenditure": 25487, "free_cash_flow": 6243023, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150167, "ticker_id": 7751, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:06.641479+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1203169", "ebitda": "3547122", "netIncome": "-1251214", "grossProfit": "77844754", "depreciation": "None", "totalRevenue": "82595046", "costOfRevenue": "4750291", "interestIncome": "None", "incomeBeforeTax": "-1251214", "interestExpense": "48045", "operatingIncome": "-1203169", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "79047923", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4750291", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4750291", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "44893510", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "90728543", "longTermDebt": "None", "shortTermDebt": "2798638", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "14762371", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "32055837", "otherCurrentAssets": "409785", "totalCurrentAssets": "13385306", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6832605", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "77343237", "currentAccountsPayable": "6020432", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "35340834", "totalShareholderEquity": "58672706", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4665665", "totalCurrentLiabilities": "14986910", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "17068926", "cashAndShortTermInvestments": "6142916", "commonStockSharesOutstanding": "108240250", "intangibleAssetsExcludingGoodwill": "14762371", "cashAndCashEquivalentsAtCarryingValue": "6142916", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1251214", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "6217536", "capitalExpenditures": "25487", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-754541", "cashflowFromInvestment": "-25487", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4750291", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 82595046, "cost_of_revenue": 4750291, "gross_profit": 77844754, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1203169, "depreciation_amortisation": 4750291, "ebitda": 3547122, "interest_expense": 48045, "interest_income": null, "other_non_operating": null, "pretax_income": -1251214, "tax_provision": null, "effective_tax_rate": null, "net_income": -1251214, "net_income_continuing_ops": null, "net_income_to_common": -1251214, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6142916, "short_term_investments": null, "net_receivables": 6832605, "inventory": null, "other_current_assets": null, "total_current_assets": 13385306, "net_ppe": null, "goodwill": 44893510, "intangible_assets": 14762371, "goodwill_and_intangibles": 59655881, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 77343237, "total_assets": 90728543, "short_term_debt": 2798638, "accounts_payable": 6020432, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14986910, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17068926, "total_liabilities": 32055837, "total_debt": 2798638, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 58672706, "shares_outstanding": 108240250, "operating_cash_flow": 6217536, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25487, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25487, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -754541, "free_cash_flow": 6243023, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1203169", "ebitda": "3547122", "netIncome": "-1251214", "grossProfit": "77844754", "depreciation": "None", "totalRevenue": "82595046", "costOfRevenue": "4750291", "interestIncome": "None", "incomeBeforeTax": "-1251214", "interestExpense": "48045", "operatingIncome": "-1203169", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "79047923", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4750291", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4750291", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "44893510", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "90728543", "longTermDebt": "None", "shortTermDebt": "2798638", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "14762371", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "32055837", "otherCurrentAssets": "409785", "totalCurrentAssets": "13385306", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6832605", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "77343237", "currentAccountsPayable": "6020432", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "35340834", "totalShareholderEquity": "58672706", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4665665", "totalCurrentLiabilities": "14986910", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "17068926", "cashAndShortTermInvestments": "6142916", "commonStockSharesOutstanding": "108240250", "intangibleAssetsExcludingGoodwill": "14762371", "cashAndCashEquivalentsAtCarryingValue": "6142916", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1251214", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "6217536", "capitalExpenditures": "25487", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-754541", "cashflowFromInvestment": "-25487", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4750291", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:06.641479+00:00", "is_restated": false, "income_statement": { "revenue": 50123000, "cost_of_revenue": 40903000, "gross_profit": 9220000, "ebit": -7956000, "ebitda": -5115000, "pretax_income": -8757000, "tax_provision": 2740000, "net_income": -11497000, "net_income_to_common": -11497000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42852000, "total_current_assets": 88540000, "total_assets": 242520000, "short_term_debt": 15347000, "long_term_debt": 34114000, "total_debt": 49461000, "total_liabilities": 133633000, "total_equity": 108887000, "shares_outstanding": 28928777, "goodwill_and_intangibles": 92278000 }, "cash_flow": { "operating_cash_flow": -11660000, "capital_expenditure": 521000, "free_cash_flow": -11139000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150154, "ticker_id": 7751, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:06.641479+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7956000", "ebitda": "-5115000", "netIncome": "-11497000", "grossProfit": "9220000", "depreciation": "None", "totalRevenue": "50123000", "costOfRevenue": "40903000", "interestIncome": "11000", "incomeBeforeTax": "-8757000", "interestExpense": "801000", "operatingIncome": "-1485000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2740000", "reportedCurrency": "USD", "netInterestIncome": "-790000", "nonInterestIncome": "None", "operatingExpenses": "10705000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40903000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2841000", "sellingGeneralAndAdministrative": "9200000", "netIncomeFromContinuingOperations": "-11497000" }, "balance": { "goodwill": "56776000", "inventory": "None", "commonStock": "28000", "currentDebt": "None", "investments": "None", "totalAssets": "242520000", "longTermDebt": "34114000", "shortTermDebt": "15347000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "35502000", "reportedCurrency": "USD", "retainedEarnings": "-174878000", "totalLiabilities": "133633000", "otherCurrentAssets": "10558000", "totalCurrentAssets": "88540000", "currentLongTermDebt": "10508000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "35130000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "153980000", "currentAccountsPayable": "17751000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "73103000", "totalShareholderEquity": "108887000", "capitalLeaseObligations": "28481000", "otherCurrentLiabilities": "12759000", "totalCurrentLiabilities": "51932000", "otherNonCurrentLiabilities": "23945000", "totalNonCurrentLiabilities": "81701000", "cashAndShortTermInvestments": "42852000", "commonStockSharesOutstanding": "28928777", "intangibleAssetsExcludingGoodwill": "35502000", "cashAndCashEquivalentsAtCarryingValue": "42852000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11497000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-11660000", "capitalExpenditures": "521000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "36572000", "cashflowFromInvestment": "-2431000", "stockBasedCompensation": "10525000", "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": "2841000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 50123000, "cost_of_revenue": 40903000, "gross_profit": 9220000, "research_and_development": null, "selling_general_admin": 9200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7956000, "depreciation_amortisation": 2841000, "ebitda": -5115000, "interest_expense": 801000, "interest_income": null, "other_non_operating": null, "pretax_income": -8757000, "tax_provision": 2740000, "effective_tax_rate": null, "net_income": -11497000, "net_income_continuing_ops": -11497000, "net_income_to_common": -11497000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42852000, "short_term_investments": null, "net_receivables": 35130000, "inventory": null, "other_current_assets": null, "total_current_assets": 88540000, "net_ppe": null, "goodwill": 56776000, "intangible_assets": 35502000, "goodwill_and_intangibles": 92278000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 153980000, "total_assets": 242520000, "short_term_debt": 15347000, "accounts_payable": 17751000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 51932000, "long_term_debt": 34114000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 81701000, "total_liabilities": 133633000, "total_debt": 49461000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -174878000, "total_equity": 108887000, "shares_outstanding": 28928777, "operating_cash_flow": -11660000, "stock_based_compensation": 10525000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 521000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2431000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 36572000, "free_cash_flow": -11139000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7956000", "ebitda": "-5115000", "netIncome": "-11497000", "grossProfit": "9220000", "depreciation": "None", "totalRevenue": "50123000", "costOfRevenue": "40903000", "interestIncome": "11000", "incomeBeforeTax": "-8757000", "interestExpense": "801000", "operatingIncome": "-1485000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2740000", "reportedCurrency": "USD", "netInterestIncome": "-790000", "nonInterestIncome": "None", "operatingExpenses": "10705000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40903000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2841000", "sellingGeneralAndAdministrative": "9200000", "netIncomeFromContinuingOperations": "-11497000" }, "balance": { "goodwill": "56776000", "inventory": "None", "commonStock": "28000", "currentDebt": "None", "investments": "None", "totalAssets": "242520000", "longTermDebt": "34114000", "shortTermDebt": "15347000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "35502000", "reportedCurrency": "USD", "retainedEarnings": "-174878000", "totalLiabilities": "133633000", "otherCurrentAssets": "10558000", "totalCurrentAssets": "88540000", "currentLongTermDebt": "10508000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "35130000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "153980000", "currentAccountsPayable": "17751000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "73103000", "totalShareholderEquity": "108887000", "capitalLeaseObligations": "28481000", "otherCurrentLiabilities": "12759000", "totalCurrentLiabilities": "51932000", "otherNonCurrentLiabilities": "23945000", "totalNonCurrentLiabilities": "81701000", "cashAndShortTermInvestments": "42852000", "commonStockSharesOutstanding": "28928777", "intangibleAssetsExcludingGoodwill": "35502000", "cashAndCashEquivalentsAtCarryingValue": "42852000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11497000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-11660000", "capitalExpenditures": "521000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "36572000", "cashflowFromInvestment": "-2431000", "stockBasedCompensation": "10525000", "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": "2841000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:06.641479+00:00", "is_restated": false, "income_statement": { "revenue": 49855000, "cost_of_revenue": 48089000, "gross_profit": 1766000, "ebit": -14557000, "ebitda": -10882000, "pretax_income": -15478000, "tax_provision": -263000, "net_income": -15215000, "net_income_to_common": -15215000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20436000, "total_current_assets": 58554000, "total_assets": 202552000, "short_term_debt": 14152000, "long_term_debt": 37906000, "total_debt": 52058000, "total_liabilities": 127648000, "total_equity": 74904000, "shares_outstanding": 28928777, "goodwill_and_intangibles": 94103000 }, "cash_flow": { "operating_cash_flow": 14740000, "capital_expenditure": 211000, "free_cash_flow": 14951000, "dividends_paid": 1544000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150155, "ticker_id": 7751, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:06.641479+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14557000", "ebitda": "-10882000", "netIncome": "-15215000", "grossProfit": "1766000", "depreciation": "None", "totalRevenue": "49855000", "costOfRevenue": "48089000", "interestIncome": "8000", "incomeBeforeTax": "-15478000", "interestExpense": "921000", "operatingIncome": "-7482000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-263000", "reportedCurrency": "USD", "netInterestIncome": "-929000", "nonInterestIncome": "None", "operatingExpenses": "9248000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48089000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3675000", "sellingGeneralAndAdministrative": "17091000", "netIncomeFromContinuingOperations": "-15215000" }, "balance": { "goodwill": "56990000", "inventory": "None", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "202552000", "longTermDebt": "37906000", "shortTermDebt": "14152000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "37113000", "reportedCurrency": "USD", "retainedEarnings": "-163381000", "totalLiabilities": "127648000", "otherCurrentAssets": "15251000", "totalCurrentAssets": "58554000", "currentLongTermDebt": "9082000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22867000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "143998000", "currentAccountsPayable": "6248000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "68527000", "totalShareholderEquity": "74904000", "capitalLeaseObligations": "21539000", "otherCurrentLiabilities": "32456000", "totalCurrentLiabilities": "52856000", "otherNonCurrentLiabilities": "20417000", "totalNonCurrentLiabilities": "74792000", "cashAndShortTermInvestments": "20436000", "commonStockSharesOutstanding": "28928777", "intangibleAssetsExcludingGoodwill": "37113000", "cashAndCashEquivalentsAtCarryingValue": "20436000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15215000", "profitLoss": "None", "dividendPayout": "1544000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "14740000", "capitalExpenditures": "211000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5570000", "cashflowFromInvestment": "137000", "stockBasedCompensation": "13284000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1544000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3675000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 49855000, "cost_of_revenue": 48089000, "gross_profit": 1766000, "research_and_development": null, "selling_general_admin": 17091000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14557000, "depreciation_amortisation": 3675000, "ebitda": -10882000, "interest_expense": 921000, "interest_income": null, "other_non_operating": null, "pretax_income": -15478000, "tax_provision": -263000, "effective_tax_rate": null, "net_income": -15215000, "net_income_continuing_ops": -15215000, "net_income_to_common": -15215000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20436000, "short_term_investments": null, "net_receivables": 22867000, "inventory": null, "other_current_assets": null, "total_current_assets": 58554000, "net_ppe": null, "goodwill": 56990000, "intangible_assets": 37113000, "goodwill_and_intangibles": 94103000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 143998000, "total_assets": 202552000, "short_term_debt": 14152000, "accounts_payable": 6248000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 52856000, "long_term_debt": 37906000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 74792000, "total_liabilities": 127648000, "total_debt": 52058000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -163381000, "total_equity": 74904000, "shares_outstanding": 28928777, "operating_cash_flow": 14740000, "stock_based_compensation": 13284000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 211000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 137000, "dividends_paid": 1544000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5570000, "free_cash_flow": 14951000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14557000", "ebitda": "-10882000", "netIncome": "-15215000", "grossProfit": "1766000", "depreciation": "None", "totalRevenue": "49855000", "costOfRevenue": "48089000", "interestIncome": "8000", "incomeBeforeTax": "-15478000", "interestExpense": "921000", "operatingIncome": "-7482000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-263000", "reportedCurrency": "USD", "netInterestIncome": "-929000", "nonInterestIncome": "None", "operatingExpenses": "9248000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48089000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3675000", "sellingGeneralAndAdministrative": "17091000", "netIncomeFromContinuingOperations": "-15215000" }, "balance": { "goodwill": "56990000", "inventory": "None", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "202552000", "longTermDebt": "37906000", "shortTermDebt": "14152000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "37113000", "reportedCurrency": "USD", "retainedEarnings": "-163381000", "totalLiabilities": "127648000", "otherCurrentAssets": "15251000", "totalCurrentAssets": "58554000", "currentLongTermDebt": "9082000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22867000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "143998000", "currentAccountsPayable": "6248000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "68527000", "totalShareholderEquity": "74904000", "capitalLeaseObligations": "21539000", "otherCurrentLiabilities": "32456000", "totalCurrentLiabilities": "52856000", "otherNonCurrentLiabilities": "20417000", "totalNonCurrentLiabilities": "74792000", "cashAndShortTermInvestments": "20436000", "commonStockSharesOutstanding": "28928777", "intangibleAssetsExcludingGoodwill": "37113000", "cashAndCashEquivalentsAtCarryingValue": "20436000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15215000", "profitLoss": "None", "dividendPayout": "1544000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "14740000", "capitalExpenditures": "211000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5570000", "cashflowFromInvestment": "137000", "stockBasedCompensation": "13284000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1544000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3675000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:06.641479+00:00", "is_restated": false, "income_statement": { "revenue": 48787000, "cost_of_revenue": 43840000, "gross_profit": 4947000, "ebit": -5885000, "ebitda": -3152269, "pretax_income": -6866000, "tax_provision": 574000, "net_income": -7440000, "net_income_to_common": -7440000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11145000, "total_current_assets": 49211000, "total_assets": 204584000, "short_term_debt": 13677000, "long_term_debt": 41462000, "total_debt": 55139000, "total_liabilities": 123072000, "total_equity": 81512000, "shares_outstanding": 87015200, "goodwill_and_intangibles": 108332000 }, "cash_flow": { "operating_cash_flow": 9581445, "capital_expenditure": 129104, "free_cash_flow": 9710549, "dividends_paid": 1346848, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150157, "ticker_id": 7751, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:06.641479+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5885000", "ebitda": "-3152269", "netIncome": "-7440000", "grossProfit": "4947000", "depreciation": "None", "totalRevenue": "48787000", "costOfRevenue": "43840000", "interestIncome": "27000", "incomeBeforeTax": "-6866000", "interestExpense": "981000", "operatingIncome": "-5904000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "574000", "reportedCurrency": "USD", "netInterestIncome": "-954000", "nonInterestIncome": "None", "operatingExpenses": "10851000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43840000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2732731", "sellingGeneralAndAdministrative": "5200000", "netIncomeFromContinuingOperations": "-7440000" }, "balance": { "goodwill": "66690000", "inventory": "None", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "204584000", "longTermDebt": "41462000", "shortTermDebt": "13677000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "41642000", "reportedCurrency": "USD", "retainedEarnings": "-146621000", "totalLiabilities": "123072000", "otherCurrentAssets": "12592000", "totalCurrentAssets": "49211000", "currentLongTermDebt": "8177000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25474000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "155374000", "currentAccountsPayable": "5715000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "69547000", "totalShareholderEquity": "81512000", "capitalLeaseObligations": "19908000", "otherCurrentLiabilities": "31019000", "totalCurrentLiabilities": "50411000", "otherNonCurrentLiabilities": "16791000", "totalNonCurrentLiabilities": "72661000", "cashAndShortTermInvestments": "11145000", "commonStockSharesOutstanding": "87015200", "intangibleAssetsExcludingGoodwill": "41642000", "cashAndCashEquivalentsAtCarryingValue": "11145000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7440029", "profitLoss": "None", "dividendPayout": "1346848", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "9581445", "capitalExpenditures": "129104", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5267068", "cashflowFromInvestment": "-3097830", "stockBasedCompensation": "12283881", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1346848", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2732731", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 48787000, "cost_of_revenue": 43840000, "gross_profit": 4947000, "research_and_development": null, "selling_general_admin": 5200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5885000, "depreciation_amortisation": 2732731, "ebitda": -3152269, "interest_expense": 981000, "interest_income": null, "other_non_operating": null, "pretax_income": -6866000, "tax_provision": 574000, "effective_tax_rate": null, "net_income": -7440000, "net_income_continuing_ops": -7440000, "net_income_to_common": -7440000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11145000, "short_term_investments": null, "net_receivables": 25474000, "inventory": null, "other_current_assets": null, "total_current_assets": 49211000, "net_ppe": null, "goodwill": 66690000, "intangible_assets": 41642000, "goodwill_and_intangibles": 108332000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 155374000, "total_assets": 204584000, "short_term_debt": 13677000, "accounts_payable": 5715000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 50411000, "long_term_debt": 41462000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 72661000, "total_liabilities": 123072000, "total_debt": 55139000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -146621000, "total_equity": 81512000, "shares_outstanding": 87015200, "operating_cash_flow": 9581445, "stock_based_compensation": 12283881, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 129104, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3097830, "dividends_paid": 1346848, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5267068, "free_cash_flow": 9710549, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5885000", "ebitda": "-3152269", "netIncome": "-7440000", "grossProfit": "4947000", "depreciation": "None", "totalRevenue": "48787000", "costOfRevenue": "43840000", "interestIncome": "27000", "incomeBeforeTax": "-6866000", "interestExpense": "981000", "operatingIncome": "-5904000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "574000", "reportedCurrency": "USD", "netInterestIncome": "-954000", "nonInterestIncome": "None", "operatingExpenses": "10851000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43840000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2732731", "sellingGeneralAndAdministrative": "5200000", "netIncomeFromContinuingOperations": "-7440000" }, "balance": { "goodwill": "66690000", "inventory": "None", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "204584000", "longTermDebt": "41462000", "shortTermDebt": "13677000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "41642000", "reportedCurrency": "USD", "retainedEarnings": "-146621000", "totalLiabilities": "123072000", "otherCurrentAssets": "12592000", "totalCurrentAssets": "49211000", "currentLongTermDebt": "8177000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25474000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "155374000", "currentAccountsPayable": "5715000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "69547000", "totalShareholderEquity": "81512000", "capitalLeaseObligations": "19908000", "otherCurrentLiabilities": "31019000", "totalCurrentLiabilities": "50411000", "otherNonCurrentLiabilities": "16791000", "totalNonCurrentLiabilities": "72661000", "cashAndShortTermInvestments": "11145000", "commonStockSharesOutstanding": "87015200", "intangibleAssetsExcludingGoodwill": "41642000", "cashAndCashEquivalentsAtCarryingValue": "11145000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7440029", "profitLoss": "None", "dividendPayout": "1346848", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "9581445", "capitalExpenditures": "129104", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5267068", "cashflowFromInvestment": "-3097830", "stockBasedCompensation": "12283881", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1346848", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2732731", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:06.641479+00:00", "is_restated": false, "income_statement": { "revenue": 48587753, "cost_of_revenue": 40670003, "gross_profit": 7917750, "ebit": -4891210, "ebitda": -1986941, "pretax_income": -5755971, "tax_provision": -24000, "net_income": -5731971, "net_income_to_common": -5731971, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9792017, "total_current_assets": 47612539, "total_assets": 203891028, "short_term_debt": 13490894, "long_term_debt": 43920789, "total_debt": 57411683, "total_liabilities": 122843235, "total_equity": 81047793, "shares_outstanding": 24906404, "goodwill_and_intangibles": 108090177 }, "cash_flow": { "operating_cash_flow": 9072555, "capital_expenditure": 92896, "free_cash_flow": 9165451, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150158, "ticker_id": 7751, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:06.641479+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4891210", "ebitda": "-1986941", "netIncome": "-5731971", "grossProfit": "7917750", "depreciation": "None", "totalRevenue": "48587753", "costOfRevenue": "40670003", "interestIncome": "28927", "incomeBeforeTax": "-5755971", "interestExpense": "864761", "operatingIncome": "-3184169", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-24000", "reportedCurrency": "USD", "netInterestIncome": "-835834", "nonInterestIncome": "None", "operatingExpenses": "11101919", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40670003", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2904269", "sellingGeneralAndAdministrative": "9525021", "netIncomeFromContinuingOperations": "-5731971" }, "balance": { "goodwill": "65977535", "inventory": "None", "commonStock": "116275", "currentDebt": "None", "investments": "None", "totalAssets": "203891028", "longTermDebt": "43920789", "shortTermDebt": "13490894", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "42112642", "reportedCurrency": "USD", "retainedEarnings": "-137834142", "totalLiabilities": "122843235", "otherCurrentAssets": "11401784", "totalCurrentAssets": "47612539", "currentLongTermDebt": "8097588", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26418738", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "156278489", "currentAccountsPayable": "6461768", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "73208830", "totalShareholderEquity": "81047793", "capitalLeaseObligations": "21190453", "otherCurrentLiabilities": "27483058", "totalCurrentLiabilities": "47435720", "otherNonCurrentLiabilities": "15689579", "totalNonCurrentLiabilities": "75407515", "cashAndShortTermInvestments": "9792017", "commonStockSharesOutstanding": "24906404", "intangibleAssetsExcludingGoodwill": "42112642", "cashAndCashEquivalentsAtCarryingValue": "9792017", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5731971", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "9072555", "capitalExpenditures": "92896", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8696932", "cashflowFromInvestment": "-93170", "stockBasedCompensation": "12392119", "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": "2904269", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 48587753, "cost_of_revenue": 40670003, "gross_profit": 7917750, "research_and_development": null, "selling_general_admin": 9525021, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4891210, "depreciation_amortisation": 2904269, "ebitda": -1986941, "interest_expense": 864761, "interest_income": null, "other_non_operating": null, "pretax_income": -5755971, "tax_provision": -24000, "effective_tax_rate": null, "net_income": -5731971, "net_income_continuing_ops": -5731971, "net_income_to_common": -5731971, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9792017, "short_term_investments": null, "net_receivables": 26418738, "inventory": null, "other_current_assets": null, "total_current_assets": 47612539, "net_ppe": null, "goodwill": 65977535, "intangible_assets": 42112642, "goodwill_and_intangibles": 108090177, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 156278489, "total_assets": 203891028, "short_term_debt": 13490894, "accounts_payable": 6461768, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 47435720, "long_term_debt": 43920789, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 75407515, "total_liabilities": 122843235, "total_debt": 57411683, "preferred_stock": null, "minority_interest": null, "retained_earnings": -137834142, "total_equity": 81047793, "shares_outstanding": 24906404, "operating_cash_flow": 9072555, "stock_based_compensation": 12392119, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 92896, "acquisitions": null, "other_investing": null, "investing_cash_flow": -93170, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8696932, "free_cash_flow": 9165451, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4891210", "ebitda": "-1986941", "netIncome": "-5731971", "grossProfit": "7917750", "depreciation": "None", "totalRevenue": "48587753", "costOfRevenue": "40670003", "interestIncome": "28927", "incomeBeforeTax": "-5755971", "interestExpense": "864761", "operatingIncome": "-3184169", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-24000", "reportedCurrency": "USD", "netInterestIncome": "-835834", "nonInterestIncome": "None", "operatingExpenses": "11101919", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40670003", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2904269", "sellingGeneralAndAdministrative": "9525021", "netIncomeFromContinuingOperations": "-5731971" }, "balance": { "goodwill": "65977535", "inventory": "None", "commonStock": "116275", "currentDebt": "None", "investments": "None", "totalAssets": "203891028", "longTermDebt": "43920789", "shortTermDebt": "13490894", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "42112642", "reportedCurrency": "USD", "retainedEarnings": "-137834142", "totalLiabilities": "122843235", "otherCurrentAssets": "11401784", "totalCurrentAssets": "47612539", "currentLongTermDebt": "8097588", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26418738", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "156278489", "currentAccountsPayable": "6461768", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "73208830", "totalShareholderEquity": "81047793", "capitalLeaseObligations": "21190453", "otherCurrentLiabilities": "27483058", "totalCurrentLiabilities": "47435720", "otherNonCurrentLiabilities": "15689579", "totalNonCurrentLiabilities": "75407515", "cashAndShortTermInvestments": "9792017", "commonStockSharesOutstanding": "24906404", "intangibleAssetsExcludingGoodwill": "42112642", "cashAndCashEquivalentsAtCarryingValue": "9792017", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5731971", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "9072555", "capitalExpenditures": "92896", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8696932", "cashflowFromInvestment": "-93170", "stockBasedCompensation": "12392119", "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": "2904269", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:06.641479+00:00", "is_restated": false, "income_statement": { "revenue": 39311000, "cost_of_revenue": 35281000, "gross_profit": 4030000, "ebit": -4661000, "ebitda": null, "pretax_income": -6502000, "tax_provision": null, "net_income": -10614000, "net_income_to_common": -10614000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -8624000, "capital_expenditure": 0, "free_cash_flow": -8624000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150159, "ticker_id": 7751, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:06.641479+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-10614000", "grossProfit": "4030000", "depreciation": "None", "totalRevenue": "39311000", "costOfRevenue": "35281000", "interestIncome": "33000", "incomeBeforeTax": "-6502000", "interestExpense": "635000", "operatingIncome": "-4661000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-602000", "nonInterestIncome": "None", "operatingExpenses": "43972000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35281000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "7500000", "netIncomeFromContinuingOperations": "-10614000" }, "cashflow": { "netIncome": "-10614000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-8624000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22084000", "cashflowFromInvestment": "None", "stockBasedCompensation": "10813000", "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": "2392000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 39311000, "cost_of_revenue": 35281000, "gross_profit": 4030000, "research_and_development": null, "selling_general_admin": 7500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4661000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 635000, "interest_income": null, "other_non_operating": null, "pretax_income": -6502000, "tax_provision": null, "effective_tax_rate": null, "net_income": -10614000, "net_income_continuing_ops": -10614000, "net_income_to_common": -10614000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "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": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": -8624000, "stock_based_compensation": 10813000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 22084000, "free_cash_flow": -8624000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-10614000", "grossProfit": "4030000", "depreciation": "None", "totalRevenue": "39311000", "costOfRevenue": "35281000", "interestIncome": "33000", "incomeBeforeTax": "-6502000", "interestExpense": "635000", "operatingIncome": "-4661000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-602000", "nonInterestIncome": "None", "operatingExpenses": "43972000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35281000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "7500000", "netIncomeFromContinuingOperations": "-10614000" }, "cashflow": { "netIncome": "-10614000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-8624000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22084000", "cashflowFromInvestment": "None", "stockBasedCompensation": "10813000", "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": "2392000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:06.641479+00:00", "is_restated": false, "income_statement": { "revenue": 39014307, "cost_of_revenue": null, "gross_profit": 39014307, "ebit": -4461158, "ebitda": -2700859, "pretax_income": -5013144, "tax_provision": 1650800, "net_income": -6664944, "net_income_to_common": -6664944, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14535943, "total_current_assets": 45664986, "total_assets": 174460454, "short_term_debt": 10857919, "long_term_debt": 26014133, "total_debt": 36872052, "total_liabilities": 101385687, "total_equity": 81254418, "shares_outstanding": 24017596, "goodwill_and_intangibles": 96451772 }, "cash_flow": { "operating_cash_flow": 8513466, "capital_expenditure": 26854, "free_cash_flow": 8540320, "dividends_paid": 5633962, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150160, "ticker_id": 7751, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:06.641479+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4461158", "ebitda": "-2700859", "netIncome": "-6664944", "grossProfit": "39014307", "depreciation": "None", "totalRevenue": "39014307", "costOfRevenue": "None", "interestIncome": "36537", "incomeBeforeTax": "-5013144", "interestExpense": "551986", "operatingIncome": "-4498622", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1650800", "reportedCurrency": "USD", "netInterestIncome": "-515449", "nonInterestIncome": "None", "operatingExpenses": "43512929", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1760299", "sellingGeneralAndAdministrative": "4760905", "netIncomeFromContinuingOperations": "-6663944" }, "balance": { "goodwill": "64308106", "inventory": "None", "commonStock": "114000", "currentDebt": "None", "investments": "None", "totalAssets": "174460454", "longTermDebt": "26014133", "shortTermDebt": "10857919", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "32143666", "reportedCurrency": "USD", "retainedEarnings": "-115721104", "totalLiabilities": "101385687", "otherCurrentAssets": "11981513", "totalCurrentAssets": "45664986", "currentLongTermDebt": "6031204", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19147530", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "136938177", "currentAccountsPayable": "4753171", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "53679720", "totalShareholderEquity": "81254418", "capitalLeaseObligations": "21634383", "otherCurrentLiabilities": "22224756", "totalCurrentLiabilities": "37835846", "otherNonCurrentLiabilities": "12548389", "totalNonCurrentLiabilities": "63589115", "cashAndShortTermInvestments": "14535943", "commonStockSharesOutstanding": "24017596", "intangibleAssetsExcludingGoodwill": "32143666", "cashAndCashEquivalentsAtCarryingValue": "14535943", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6664944", "profitLoss": "None", "dividendPayout": "5633962", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8513466", "capitalExpenditures": "26854", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6282280", "cashflowFromInvestment": "739396", "stockBasedCompensation": "12041252", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5633962", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1326934", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 39014307, "cost_of_revenue": null, "gross_profit": 39014307, "research_and_development": null, "selling_general_admin": 4760905, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4461158, "depreciation_amortisation": 1760299, "ebitda": -2700859, "interest_expense": 551986, "interest_income": null, "other_non_operating": null, "pretax_income": -5013144, "tax_provision": 1650800, "effective_tax_rate": null, "net_income": -6664944, "net_income_continuing_ops": -6663944, "net_income_to_common": -6664944, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14535943, "short_term_investments": null, "net_receivables": 19147530, "inventory": null, "other_current_assets": null, "total_current_assets": 45664986, "net_ppe": null, "goodwill": 64308106, "intangible_assets": 32143666, "goodwill_and_intangibles": 96451772, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 136938177, "total_assets": 174460454, "short_term_debt": 10857919, "accounts_payable": 4753171, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 37835846, "long_term_debt": 26014133, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 63589115, "total_liabilities": 101385687, "total_debt": 36872052, "preferred_stock": null, "minority_interest": null, "retained_earnings": -115721104, "total_equity": 81254418, "shares_outstanding": 24017596, "operating_cash_flow": 8513466, "stock_based_compensation": 12041252, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26854, "acquisitions": null, "other_investing": null, "investing_cash_flow": 739396, "dividends_paid": 5633962, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6282280, "free_cash_flow": 8540320, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4461158", "ebitda": "-2700859", "netIncome": "-6664944", "grossProfit": "39014307", "depreciation": "None", "totalRevenue": "39014307", "costOfRevenue": "None", "interestIncome": "36537", "incomeBeforeTax": "-5013144", "interestExpense": "551986", "operatingIncome": "-4498622", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1650800", "reportedCurrency": "USD", "netInterestIncome": "-515449", "nonInterestIncome": "None", "operatingExpenses": "43512929", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1760299", "sellingGeneralAndAdministrative": "4760905", "netIncomeFromContinuingOperations": "-6663944" }, "balance": { "goodwill": "64308106", "inventory": "None", "commonStock": "114000", "currentDebt": "None", "investments": "None", "totalAssets": "174460454", "longTermDebt": "26014133", "shortTermDebt": "10857919", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "32143666", "reportedCurrency": "USD", "retainedEarnings": "-115721104", "totalLiabilities": "101385687", "otherCurrentAssets": "11981513", "totalCurrentAssets": "45664986", "currentLongTermDebt": "6031204", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19147530", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "136938177", "currentAccountsPayable": "4753171", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "53679720", "totalShareholderEquity": "81254418", "capitalLeaseObligations": "21634383", "otherCurrentLiabilities": "22224756", "totalCurrentLiabilities": "37835846", "otherNonCurrentLiabilities": "12548389", "totalNonCurrentLiabilities": "63589115", "cashAndShortTermInvestments": "14535943", "commonStockSharesOutstanding": "24017596", "intangibleAssetsExcludingGoodwill": "32143666", "cashAndCashEquivalentsAtCarryingValue": "14535943", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6664944", "profitLoss": "None", "dividendPayout": "5633962", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8513466", "capitalExpenditures": "26854", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6282280", "cashflowFromInvestment": "739396", "stockBasedCompensation": "12041252", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5633962", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1326934", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:06.641479+00:00", "is_restated": false, "income_statement": { "revenue": 39415000, "cost_of_revenue": 35037000, "gross_profit": 4378000, "ebit": -4773000, "ebitda": -1341455, "pretax_income": -5524000, "tax_provision": 1187000, "net_income": -6711000, "net_income_to_common": -6711000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7748252, "capital_expenditure": 24309, "free_cash_flow": 7772561, "dividends_paid": 10, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150162, "ticker_id": 7751, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:06.641479+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4773000", "ebitda": "-1341455", "netIncome": "-6711000", "grossProfit": "4378000", "depreciation": "None", "totalRevenue": "39415000", "costOfRevenue": "35037000", "interestIncome": "42000", "incomeBeforeTax": "-5524000", "interestExpense": "751000", "operatingIncome": "-4815000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1187000", "reportedCurrency": "USD", "netInterestIncome": "-709000", "nonInterestIncome": "None", "operatingExpenses": "9193000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35037000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3431545", "sellingGeneralAndAdministrative": "3800000", "netIncomeFromContinuingOperations": "-6711000" }, "cashflow": { "netIncome": "-6710510", "profitLoss": "None", "dividendPayout": "10", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7748252", "capitalExpenditures": "24309", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1170664", "cashflowFromInvestment": "-440559", "stockBasedCompensation": "12024257", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3431545", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 39415000, "cost_of_revenue": 35037000, "gross_profit": 4378000, "research_and_development": null, "selling_general_admin": 3800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4773000, "depreciation_amortisation": 3431545, "ebitda": -1341455, "interest_expense": 751000, "interest_income": null, "other_non_operating": null, "pretax_income": -5524000, "tax_provision": 1187000, "effective_tax_rate": null, "net_income": -6711000, "net_income_continuing_ops": -6711000, "net_income_to_common": -6711000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "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": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": 7748252, "stock_based_compensation": 12024257, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24309, "acquisitions": null, "other_investing": null, "investing_cash_flow": -440559, "dividends_paid": 10, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1170664, "free_cash_flow": 7772561, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4773000", "ebitda": "-1341455", "netIncome": "-6711000", "grossProfit": "4378000", "depreciation": "None", "totalRevenue": "39415000", "costOfRevenue": "35037000", "interestIncome": "42000", "incomeBeforeTax": "-5524000", "interestExpense": "751000", "operatingIncome": "-4815000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1187000", "reportedCurrency": "USD", "netInterestIncome": "-709000", "nonInterestIncome": "None", "operatingExpenses": "9193000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35037000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3431545", "sellingGeneralAndAdministrative": "3800000", "netIncomeFromContinuingOperations": "-6711000" }, "cashflow": { "netIncome": "-6710510", "profitLoss": "None", "dividendPayout": "10", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7748252", "capitalExpenditures": "24309", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1170664", "cashflowFromInvestment": "-440559", "stockBasedCompensation": "12024257", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3431545", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:06.641479+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5467586, "total_current_assets": 36124580, "total_assets": 174293493, "short_term_debt": 10471002, "long_term_debt": 28087768, "total_debt": 38558770, "total_liabilities": 94438095, "total_equity": 79855398, "shares_outstanding": 23954262, "goodwill_and_intangibles": 100377721 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150163, "ticker_id": 7751, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:54:06.641479+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "65662137", "inventory": "None", "commonStock": "112503", "currentDebt": "None", "investments": "None", "totalAssets": "174293493", "longTermDebt": "28087768", "shortTermDebt": "10471002", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "34715584", "reportedCurrency": "USD", "retainedEarnings": "-96208461", "totalLiabilities": "94438095", "otherCurrentAssets": "10467540", "totalCurrentAssets": "36124580", "currentLongTermDebt": "5673940", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20189454", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "138168913", "currentAccountsPayable": "6462980", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "57703657", "totalShareholderEquity": "79855398", "capitalLeaseObligations": "23941949", "otherCurrentLiabilities": "16911023", "totalCurrentLiabilities": "33845005", "otherNonCurrentLiabilities": "13360435", "totalNonCurrentLiabilities": "60593090", "cashAndShortTermInvestments": "5467586", "commonStockSharesOutstanding": "23954262", "intangibleAssetsExcludingGoodwill": "34715584", "cashAndCashEquivalentsAtCarryingValue": "5467586", "accumulatedDepreciationAmortizationPPE": "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": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5467586, "short_term_investments": null, "net_receivables": 20189454, "inventory": null, "other_current_assets": null, "total_current_assets": 36124580, "net_ppe": null, "goodwill": 65662137, "intangible_assets": 34715584, "goodwill_and_intangibles": 100377721, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 138168913, "total_assets": 174293493, "short_term_debt": 10471002, "accounts_payable": 6462980, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 33845005, "long_term_debt": 28087768, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 60593090, "total_liabilities": 94438095, "total_debt": 38558770, "preferred_stock": null, "minority_interest": null, "retained_earnings": -96208461, "total_equity": 79855398, "shares_outstanding": 23954262, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "65662137", "inventory": "None", "commonStock": "112503", "currentDebt": "None", "investments": "None", "totalAssets": "174293493", "longTermDebt": "28087768", "shortTermDebt": "10471002", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "34715584", "reportedCurrency": "USD", "retainedEarnings": "-96208461", "totalLiabilities": "94438095", "otherCurrentAssets": "10467540", "totalCurrentAssets": "36124580", "currentLongTermDebt": "5673940", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20189454", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "138168913", "currentAccountsPayable": "6462980", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "57703657", "totalShareholderEquity": "79855398", "capitalLeaseObligations": "23941949", "otherCurrentLiabilities": "16911023", "totalCurrentLiabilities": "33845005", "otherNonCurrentLiabilities": "13360435", "totalNonCurrentLiabilities": "60593090", "cashAndShortTermInvestments": "5467586", "commonStockSharesOutstanding": "23954262", "intangibleAssetsExcludingGoodwill": "34715584", "cashAndCashEquivalentsAtCarryingValue": "5467586", "accumulatedDepreciationAmortizationPPE": "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": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 6, "quarterly_financial_periods": 8, "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" ] } } }